2022
Bulk Infrastructure Group AS Annual Report
Sustainability as a business
4
Letter from the Founder and Executive Chair
6
Group presentation
8
Bulk Fiber Networks
12
Bulk Industrial Real Estate
16
Bulk Data Centers
20
Board of Directors Report 2022
29
Consolidated financial statements 2022
83
Parent company financial statements 2022
98
Responsibility statement
Contents
3
Bulk Infrastructure Group AS Annual Report 2022Bulk Infrastructure Group AS Annual Report 2022
2
Letter from the CEO and Executive Chair
The importance of making businesses more
sustainable is growing stronger every day. Owners,
decision makers and policy makers are putting
sustainability at the top of their agendas. This is
not a trend, it is a fundamental way of thinking and
acting that should underpin everything we do.
At Bulk Infrastructure we are far from perfect when
it comes to sustainability. But since the inception of
our company in 2006, sustainability has been at the
heart of what we do. We didn’t have a large existing
business where CO2 emissions could be cut to
reduce our footprint. Hence, we did not have to start
our journey by changing the way we work. We
started by making sustainability a business in itself.
By building warehouse infrastructure at strategic
locations, we have made the sustainability and effici-
ency of the transport and logistics industry our core
business. By building data centers close to surplus
of renewable power and connecting them with new
fiber routes, we have made the sustainability of the
digital society our core business. By investing in solar
panels on our rooftops and re-use of heat, we have
made renewable energy production our business.
Again and again, we see that challenges in establis-
hed industries provide great business opportunities
for us. The desire to combine operational know-how
from infrastructure development and the courage
to think large scale, expose us to opportunities for
growing existing business areas and investing into
new ones.
So far we have built three independent and
successful companies at different stages of maturity.
Bulk Industrial Real Estate is in a phase of organic
growth, maximising recurring revenue. Bulk Data
Centers continues to expand capacity and increase
its base of global customers. Bulk Fiber Networks
develops large scale fiber infrastructure projects and
makes them operational.
We celebrate their independent success and have
high aspirations for continued growth and sustaina-
bility impact.
While launching and scaling three independent
concepts, we have in parallel at Group level formed
a capability of developing and investing in green
industry. We combine our trust and experience with
the capital markets and operational ability of delive-
ring large scale infrastructure projects. We combine
local knowledge of the Nordics with the ability to
think on an international scale and create solutions
for the most demanding customers in the world. With
all of these capabilities combined in one team, we
are excited to support our existing businesses and to
explore adjacent opportunities within sustainability,
energy and infrastructure.
We look forward to learn from existing and new
partners and bring our complementary capabilities
into play for even greater business and sustainability
impact in 2023.
Jon Gravråk
CEO
Peder Nærbø
Founder and Executive Chair
Sustainability as a Business
At Bulk Infrastructure we are far from perfect
when it comes to sustainability. But since the
inception of our company in 2006, sustainability
has been at the heart of what we do
Bulk Infrastructure Group AS Annual Report 2022 Bulk Infrastructure Group AS Annual Report 2022
4 5
The Group consists of three business areas that
develop successfully with an increasing degree
of autonomy, and a Group Management that
explores future business opportunities as well as
supporting the business areas.
All of Bulk’s business areas have an impact on the
environment, on society and are confronted with
governance issues. It is a fundamental part of the
Bulk culture to accelerate the positive impact and
reduce any potential negative effects.
The topic of this annual report is Sustainability as
a Business. Transparency is necessary, especially
when areas in need of improvement are exposed.
In 2022 Bulk upgraded the group’s ESG framework
(Environmental, Social and Governance). Previo-
usly, the framework was concentrated on environ-
mental impact. Now, social impact and governance
issues have been included. Please visit bulk.no/
sustainability for more information.
A company’s financing also needs to be sustai-
nable. In a challenging financial market, Bulk
Infrastructure Group AS succeeded to issue a new
senior unsecured green bond of NOK 500 million.
The net proceeds from the bond will be utilized in
accordance with the green bond framework.
Bulk is not perfect. By exposing our imperfections,
you may help us getting closer.
Group presentation
Bulk Infrastructure Group is a leading provider of sustainable digital infrastructure
in the Nordics. We believe in the value creation opportunity of enabling our
digital society to be fully sustainable.
Bulk Infrastructure Group AS is owned by Bulk Infrastructure Holding AS, which has the following ownership structure:
Key Figures (Consolidated)
MNOK 2022 2021 %
Revenue excl. Property sales 284,4 183,1 55,3 %
Revenue property sales -8,3 182,5 -104,5 %
Total revenues 276,1 365,7 -24,5 %
Fair value change on investment property -369,2 1,352,8 -127,3 %
Profit for the year -442,5 927,9 -147,7 %
Assets 7,974,2 6,874,2 16,0 %
- Investment property 4,628,5 4,184,2 10,6 %
- Property, plant and equipment 2,339,0 1,328,7 76,0 %
Equity ratio (%) 43, 8% 43,8 % 0,0 %
Number of employees 81 70 15,7 %
Financial highlights
We are proud to see that recurring revenue is growing in line with our strategy, an increase of
55 per cent in revenue excluding property sales.
As a company with substantial exposure to investment property our financial results are influenced
by macro changes in the capital market. In particular increasing interest rates and higher inflation
have led to increasing yields in the Nordic real estate market, thus negatively influencing fair
market value of our investment property in 2022. The fair value change in 2022 is negative by NOK
369.2 million compared to a positive fair value change in NOK 1,352.8 million the previous year.
Bulk Industrier AS 53%
BGO King HoldCo Sarl 17%
Geveran Trading Co Ltd 13%
Employees 5%
Other 12 %
Bulk Industrial Real Estate
Nina Hage - EVP
Bulk Data Centers
Gisle M. Eckhoff - EVP
Bulk Fiber Networks
Jon Gravråk (interim EVP)
Portfolio Development&
Ownership (PD&O)
Torbjørn Moe - CBDO
CEO
Jon Gravråk
Finance
Gaute Krekling - CFO
Group functions
Torill Møklebust - CGO
7
Bulk Infrastructure Group AS Annual Report 2022Bulk Infrastructure Group AS Annual Report 2022
6
Bulk Fiber Networks
Bulk Fiber Networks owns and controls dark fiber infrastructure with the purpose of
enabling the Nordics for large scale data processing. Our over 10,000 kilometer of
fiber infrastructure includes new-built subsea and terrestrial cable systems.
Executing on our plans
In 2022, Bulk Fiber Networks completed the
construction of two cable systems, HAVSIL and
Havhingsten, and finalized the Irish landing for the
Havfrue system.
Bulk HAVSIL, the new Nordic express route to
Europe, was completed and set into operation
early 2022. HAVSIL is the shortest route
connecting Norway with continental Europe, and
connects Bulk data center N01 Campus close
to Kristiansand with Bulk data center DK01 in
Esbjerg. HAVSIL was selected by the Norwegian
Communications Authority as the new secure fiber
system for the nation’s international data traffic,
with Arelion as the service provider. The capacity
of the fiber system more than doubles the total
existing fiber capacity connecting into Norway.
In March 2022, the construction of the
Havhingsten subsea cable system was
completed. The project is a cooperation between
Aqua Comms, Meta and Bulk Fiber Networks.
Havhingsten connects Denmark, the UK and
Ireland. Bulk colocation is available at Bulk
data center DK01 in Esbjerg, providing direct
connectivity to major European and Nordic cities.
The Havfrue system was fully completed with the
landing of the Irish branch in September 2022.
The main trunk connecting New Jersey, US and
Esbjerg, Denmark with a Norwegian branch to
Kristiansand, was completed late 2020 and is a
cooperation with Aqua Comms, Meta, Google and
Bulk Fiber Networks.
Reliability is key in fiber operations, and in
2022 Bulk reported a 100 per cent up-time all
year on all telehousing units. These units are
placed along terrestrial fiber cables, enabling
connections along the cables and ensuring that
signals continue uninterrupted.
Planning ahead
Bulk Fiber Networks’ long term ambition is to
become the partner of choice in the Nordics. This
also includes acting as a landing party for other
international cable system providers wanting to
connect with the Nordics. Both N01 Campus in
Kristiansand and DK01 in Esbjerg are uniquely
positioned gateways for international traffic into the
Nordics.
The planning of the Leif Erikson Project has made
significant progress in 2022. The system aims
to interconnect the two renewable energy giants
in the world, the Nordics and Atlantic Canada,
in order to grow sustainable digital infrastructure
driven by an abundance of renewable energy.
In 2023, Bulk Fiber Networks will have all systems
fully completed and in operation and will focus on
fine-tuning the operating model to ensure world-
class customer service level.
Sustainable operations
The global market for fiber capacity continues to
grow quickly, driven by increased demand for low
latency, high capacity and high quality secure data
traffic. Bulk Fiber Networks’ attractive offering is
appreciated by customers worldwide.
A requirement for all suppliers selected by Bulk
is that their operations are run sustainably. Bulk
takes care to reduce the environmental impact
when fiber routes are planned both subsea and
on land. Surveys are done in advance to minimize
impact on the seabed and avoid interfering with
spawning grounds for fish and other sea animals.
Bulk’s fiber networks unlock the Nordic region’s
sustainable data centers for customers globally.
Low latency, high capacity fiber networks ensure
that customers no longer need to rely on local
data centers powered by non-renewable energy
sources.
9
Bulk Infrastructure Group AS Annual Report 2022Bulk Infrastructure Group AS Annual Report 2022
8
“
Carbon emissions for Fiber Networks according to the Green House Gas Protocol
Our locations in the Nordics provide us with the advantage of renewable power and a stable grid. Renewable power
constitutes nearly 100 per cent of the energy in Norway. As a result, Bulk’s emissions in scope 1 and 2 are very low.
The majority of Bulk’s emission derive from activities in our supply chain and is reflected in scope 3 emissions. We will
continue to cooperate with our suppliers to find more sustainable alternatives. With the scaling of our solutions over the
coming years, it will be our main focus to reduce the impact from scope 3.
The carbon footprint analysis is based on the international standard; A Corporate Accounting and Reporting Standard, developed by the Greenhouse Gas Protocol Initiative (GHG Protocol).
According to the GHG Protocol Corporate Standard, Bulk has defined the organizational boundary as operational control.
Scope 3 has 15 categories, Bulk reports on the essentials for our business
Refer our webpage bulkinfrastructure.com for our TCFD-report including more information on our emissions
1. (IEA (2022): “IEA EMISSIONS FACTORS 2022”, *“ELECTRICITY INFORMATION 2022”)
Scope 1
Direct emissions from activities under
the organizations’ control, including
fuel combustion.
Bulk Fiber Networks has gensets on
each telehouse as back-up in case of
power outage. A 100 per cent up-time
was reported in 2022. The majority of
emissions in scope 1 is stemming from
testing of gensets, which is performed
on a quarterly basis.
2.4 tCO2e
Scope 3
All other indirect emissions that
occur in the company’s value chain.
Scope 3 covers all parts of the value chain, upstream and
downstream, and constitutes the majority of emissions for
Bulk Fiber Networks. This scope includes several sub-
categories, of which the relevant ones for Bulk’s emissions
will be outlined below.
Tracking and reporting of this category of emissions is
crucial for the net zero process. Bulk strives to improve
the input from our supply chain and aim to make a shift
from cost-based estimates to accurate numbers from our
suppliers on life cycle assessment.
1.007 tCO2e
Category 2 Capital goods
Include embodied emissions from materials,
fuel combustion, equipment and activities from
subcontractors’ ship and machine park during the
installation of fiber cables and construction of telehousing
Category 6 Business travel
Employee travel for business-related affairs during the
reporting year
Category 8 Upstream leased assets
Operation of assets leased by the reporting company
(lessee) in the reporting year and not included in scope 1
and scope 2, mainly related to headquarters
Scope 2
Indirect emissions from the production
of purchased electricity, heating
or cooling.
According to the GHG protocol there are
two ways to report scope 2:
1. Market-based, include the impacts of
renewable energy procurement through
Guarantees of Origin. Bulk purchases
Guarantees of Origins from renewable
energy from where we are located.
2. Location-based, the physical approach
tracking emissions that are generated by
production of electricity locally where the
company’s operation is located. Emissions
are calculated based on average emission
factors
(1)
for each country where Bulk
operates.
Market-based 0 tCO2e
Location-based 3.0 tCO2e
92,5 %
2,0 %
5,6 %
Capital goods
Business travel
Upstream leased assets
With the completion of the last branch into Ireland
in 2022, we achieved an important milestone for
sustainable transatlantic communications with
our Havfrue cable system connecting the US into
the Nordics
Telehousing
Completion of Havfrue
Per Magne Olsen
VP Projects & Operations
Merete Caubet
VP Sales & Business Development
A milestone was reached as the three last telehouses
on the Inter-City Ring in Norway was completed in
2022, bringing the total of telehouses to twelve on
the Inter-City Ring, in addition to three telehouses
in Denmark
99,5 %
0,3 %
0,2 %
11
Bulk Infrastructure Group AS Annual Report 2022Bulk Infrastructure Group AS Annual Report 2022
10
Bulk Industrial Real Estate
Bulk Industrial Real Estate is a Nordic real estate developer and owner, specializing
in industrial buildings, large modern warehouses, cross-dock terminals and logis-
tics parks. The Bulk logistics module is highly recognizable in key logistics areas in
Norway and Scandinavia.
Growth in a challenging market
The 2022 has marked a year of high activity in
Bulk Industrial Real Estate, with the completion of
approximately 60 000 square meters of new builds
which have been added to the Bulk real estate
portfolio. The real estate portfolio grew in excess
of 40 per cent, with a corresponding increase in
rental income.
Bulk Industrial Real Estate completed its 50th
construction project in 2022, passing 500 000
square meters of new built logistics real estate,
confirming the success of the Bulk Module.
The second half of the 2022 financial year was
marked by a more unfavorable macroeconomic
environment, and increased uncertainty in the
real estate markets. Increasing yields and interest
rates in addition to uncertain pricing on new
projects has reduced the signing activity at the
end of 2022, resulting in a smaller signed project
pipeline. In addition, Bulk has not acquired any
real estate in 2022.
Landbank with potential
Bulk Industrial Real Estates strategic landbank
contains more than 900 000 sqm of owned land,
as well as options for an additional 500 000 sqm of
land, all located in highly attractive logistics areas.
Throughout the year, Bulk has strengthened its
ability to effectively rezone and regulate land in the
existing land bank, as well as the ability to identify
and obtain new land areas for the land bank. Bulk
strives to maintain excellent communication and
cooperation with the local communities where Bulk
has activities.
Sustainable operations
All Bulk projects with a size above 5,000 sqm are
from 2021 BREEAM-NOR certified and equipped
with roof solar panels as part of our standard
offering. All larger new-builds are designed to meet
energy classification of A or B. Bulk has through
2022 increased the solar production capacity to
a total of 3,300 KW/p in 2022, contributing to a
total production of 1,5 GWh of renewable energy
through the year.
Sustainability is a key focus area for Bulk Industrial
Real Estate, impacting all aspects of decision
making. Bulk aims to minimize the environmental
impact when developing and managing properties.
Through planning, Bulk is reducing its
environmental impact through achieving the most
efficient utilization of existing plots. Planning
includes the performance of ecological surveys,
mapping historical landmarks, the impact on water
quality and more.
13
Bulk Infrastructure Group AS Annual Report 2022Bulk Infrastructure Group AS Annual Report 2022
12
“
Scope 1
Direct emissions from activities under
the organizations’ control, including fuel
combustion.
Bulk has a fully electric vehicle park, with
the exception of one vehicle on certified
HVO in Bulk Industrial Real Estate, which
is related to operations on one of the real
estate locations.
0.3 tCO2e
Scope 3
All other indirect emissions that occur in the company’s
value chain.
Scope 3 covers all parts of the value chain, upstream and
downstream, and constitutes the majority of emissions
for Bulk Industrial Real Estate. This scope includes several
sub-categories, of which the relevant ones for Bulk’s
emissions will be outlined below.
Scope 3 represents the majority of Bulks’ emissions and
tracking and reporting against this category of emissions
is critical for net zero progress. We BREEAM-NOR certify
our buildings and a life cycle assessment (LCA) is included
in the certification process. The assessment is based on
Environmental Product Declarations (EPDs0), which is
provided by our suppliers.
16.367 tC02e
The carbon footprint analysis is based on the international standard; A Corporate Accounting and Reporting Standard, developed by the Greenhouse Gas Protocol Initiative (GHG Protocol).
According to the GHG Protocol Corporate Standard, Bulk has defined the organizational boundary as operational control.
Scope 3 has 15 categories, Bulk reports on the essentials for our business
Refer our webpage bulkinfrastructure.com for our TCFD-report including more information on our emissions
1. (IEA (2022): “IEA EMISSIONS FACTORS 2022”, *“ELECTRICITY INFORMATION 2022”)
Category 1 Purchased goods and services
Embodied emissions from purchased goods and
services related to operation of our buildings
Category 2 Capital goods
Embodied emissions from materials, fuel combustion,
equipment and activities from subcontractors during
construction of Bulk’s industrial buildings
Category 5 Waste
Include waste generated both from construction and
operation of our real estate.
Category 6 Business travel
Employee travel for business-related affairs during the
reporting year
Category 8 Upstream leased assets
Operation of assets leased by the reporting company
(lessee) in the reporting year and not included in scope 1
and scope 2, mainly headquarters
Category 13 Downstream leased assets
Operation of assets owned by the reporting company
(lessor) and leased to other entities in the reporting year,
not included in scope 1 and scope 2 – reported by lessor
Scope 2
Indirect emissions from the production of
purchased electricity, heating or cooling.
According to the GHG protocol there are
two ways to report scope 2:
1. Market-based, include the impacts of
renewable energy procurement through
Guarantees of Origin. Bulk purchases
Guarantees of Origins from renewable
energy from where we are located.
2. Location-based, the physical approach
tracking emissions that are generated by
production of electricity locally where the
company’s operation is located. Emissions
are calculated based on average emission
factors
(1)
for each country where Bulk
operates.
Market-based 0 tCO2e
Location-based 0.3 tCO2e
92,5 %
2,0 %
5,6 %
Purchased goods and services
Capital goods
Waste
Business travel
Upstream leased assets
Downstream leased assets
Sandra Caffarena
Real Estate Manager Sales & Operations
Our first solar panels were installed in Q4 of 2021.
In just over a year with solar energy production on
five of our industrial buildings, we have produced 1.5
GWh of renewable energy - equivalent to the energy
consumption of 60 residential households
Bulk wood
Solar panels
Christoffer M. Ring-Larsen
Project Manager
Our standard module design consists
of fiber-reinforced concrete flooring,
steel structures and sandwich-panels.
With Bulk Wood, we replace the steel
structures with glued laminated
timber, also known as glulam. We also
consider the ecological aspects and
aim to improve them by using site
specific ecological species on the roof
and in the buildings surroundings.
Carbon emissions for Industrial Real Estate according to the Green House Gas Protocol
Our locations in the Nordics provide us with the advantage of renewable power. Renewable power constitutes nearly 100
per cent of the energy in Norway. As a result, Bulk’s emissions in scope 2 is very low. The majority of Bulk’s emission derive
from activities in our supply chain and is reflected in scope 3 emissions. Our scope 3 is already good compared to the
construction industry. The Bulk module is in the low end of scope 3 emissions, and together with our suppliers, we continue
to search for more sustainable materials for our buildings and solutions for our construction sites. With the scaling of our
solutions over the coming years, it will be our main focus to reduce the impact from scope 3.
100 %
14 15
Bulk Infrastructure Group AS Annual Report 2022 Bulk Infrastructure Group AS Annual Report 2022
Bulk Data Centers
Providing the digital backbone of society
Data centers are necessary for society to function.
Without them, businesses would not be able to
sell their products and services, power stations
and electricity networks would not function, phone
systems and emergency services networks would
be silent and streaming services would be down.
The so-called cloud is on the ground, located in
large and anonymous high-security buildings.
With three large scale data centers located in
Oslo (Bulk Data Center OS-IX), Kristiansand
(Bulk Data Center N01) and Esbjerg (Bulk Data
Center DK01), Bulk provides for the data center
needs of public and private sectors across
Europe. The demand for data center capacity is
increasing, despite worldwide turbulence, and
data center solutions powered by renewable
energy are highly preferred.
In 2022, a number of new customers were
welcomed on to Bulk’s premises, both
hyperscalers, corporations and public entities.
Among customers that put their trust in Bulk in
2022 were one of the largest UK hedge funds
and one of Norway’s leading IT solutions company.
Esbjerg Municipality, where DK01 is located,
entered into a multi-year agreement with Bulk
Data Centers for secure, sustainable and flexible
Colocation of the municipality’s IT environment,
underlining the mutual local commitment that
Bulk is known for.
Bulk Data Centers also took full ownership of Bulk
Data Center OS-IX, after purchasing the remaining
50 per cent from Akershus Energi.
Ready for further growth
In 2022, Bulk Data Centers completed the
installation of a 125MVA sub-station at N01
campus, ensuring immediate access to large scale
100 per cent renewable energy with the highest
levels of resilience. Construction is
soon complete of a new 10MW data center at
the same location, supporting High Performance
Computing, enterprise, system integrators and
cloud providers.
The levelling of additional 160,000 sqm of zoned
land is well underway, and the first area has been
completed ready for an additional 40MW data
center. Bulk has also added 1.5MW of new white
space capacity at Bulk Data Center OS-IX. Further
plans for expansion will be executed in 2023.
Real-time energy consumption
The data center industry constitutes mission-
critical infrastructure, but is also power intensive.
The industry has a responsibility to ensure that
energy is used as efficiently as possible.
To cater for customers’ increased demand for
documented sustainable services, Bulk Data
Centers have launched Renewable Power
Matching. Customers will now be able to verify
that their data is powered exclusively by 100 per
cent renewable energy 24 hours a day, 7 days
a week. The 24/7 power matching service will
initially be available at Bulk’s OS-IX facility in Oslo,
with power being matched against the nearby
Bingsfoss hydropower station. OS-IX will be one of
very few data centers in Europe to offer renewable
power matching to its customers.
Bulk Data Centers delivers ultra-flexible, highly connected, and massively
scalable data center and colocation solutions. Powered by 100 per cent
carbon free energy and backed by in-house expertise in data center design,
engineering and operations.
17
Bulk Infrastructure Group AS Annual Report 2022Bulk Infrastructure Group AS Annual Report 2022
16
Scope 1
Direct emissions from activities under
the organizations’ control, including fuel
combustion.
The Data Center vehicles are fully electrical,
hence the only emissions in scope 1 is
from gensets on site. Due to the low risk of
power outage, the emissions solely arise
from monthly testing of gensets to ensure
satisfactory functionality.
116 tCO2e
Scope 3
All other indirect emissions that occur in the company’s
value chain.
Scope 3 covers all parts of the value chain, upstream and
downstream, and constitutes the majority of emissions for
Bulk Data Centers. This scope includes several sub-cate-
gories, of which the relevant ones for Bulk’s emissions will
be outlined below.
Scope 3 tracking and reporting against this category of
emissions is critical for net zero progress. We strive to
improve the input from our supply chain and want to move
from cost-based estimates to accurate numbers from our
suppliers based on life cycle assessments.
5.476 tC02e
Carbon emissions for Data Center according to the Green House Gas Protocol
Our locations in the Nordics provide us with the advantage of renewable power and a stable grid. Renewable
power constitutes nearly 100 per cent of the energy in Norway. As a result, Bulk’s emissions in scope 1 and 2
are very low. The majority of Bulk’s emission derive from activities in our supply chain and is reflected in
scope 3 emissions. Our scope 3 is on par with the rest of the construction industry, and with the scaling of
our solutions over the coming years, it will be our main focus to reduce the impact from scope 3.
The carbon footprint analysis is based on the international standard; A Corporate Accounting and Reporting Standard, developed by the Greenhouse Gas Protocol Initiative (GHG Protocol).
According to the GHG Protocol Corporate Standard, Bulk has defined the organizational boundary as operational control.
Scope 3 has 15 categories, Bulk reports on the essentials for our business
Refer our webpage bulkinfrastructure.com for our TCFD-report including more information on our emissions
1. (IEA (2022): “IEA EMISSIONS FACTORS 2022”, *“ELECTRICITY INFORMATION 2022”)
Category 2 Capital goods
Include embodied emissions, which is carbon emitted
during the manufacture and transport of building materials
and technical components building new capacity, as well
as fuel consumption related to the preparation of land
from subcontractors.
Category 5 Waste
Include waste generated both from construction and
operation of our datacentres.
Category 6 Business travel
Transportation of employees for business-related
activities during the reporting year
Category 8 Upstream leased assets
Operation of assets leased by the reporting company
(lessee) in the reporting year and not included in scope 1
and scope 2
Scope 2
Indirect emissions from the production
of purchased electricity, heating
or cooling.
According to the GHG protocol there are two
ways to report scope 2:
1. Market-based, include the impacts of
renewable energy procurement through
Guarantees of Origin. Bulk purchases
Guarantees of Origins from renewable
energy from where we are located.
2. Location-based, the physical approach
tracking emissions that are generated by
production of electricity locally where the
company’s operation is located. Emissions
are calculated based on average emission
factors
(1)
for each country where Bulk
operates.
Market-based 0 tCO2e
Location-based 329 tCO2e
92,5 %
2,0 %
5,6 %
24/7 Renewable Power Matching represents a
new level of transparency where the customers
can be certain of the origin of the electricity
they consume
Re-establishment of marshland
24/7 matching electricity
Marshlands are important natural carbon sinks, and
therefore a crucial step on our path towards achieving
net zero. At N01, we have re-established 15,000 square
meters of marshland, contributing to avoided emissions
of approximately 2,700 tons CO2
Hans Kristian Odland
Senior Project Manager
Tor Ribland
VP DC Operations
Capital goods
Waste
Business travel
Upstream leased assets
92,5 %
5,6 %
2,0 %
18 19
Bulk Infrastructure Group AS Annual Report 2022 Bulk Infrastructure Group AS Annual Report 2022
Bulk Infrastructure Group AS Annual Report 2022 Bulk Infrastructure Group AS Annual Report 2022
20 21
Board of Directors Report 2022
- Bulk Infrastructure Group AS
Business description
Bulk Infrastructure Group AS is a leading provider of
sustainable digital infrastructure in the Nordics. We are an
industrial investor, developer and operator of industrial real
estate, data centers and dark fiber networks. We believe in
the value creation opportunity of enabling our digital society
to be fully sustainable. Hence our vision: Racing to bring
sustainable infrastructure to a global audience.
Our three Business Areas
Bulk Industrial Real Estate is a Nordic real estate devel-
oper and owner, specializing in industrial buildings, large
modern warehouses, cross-dock terminals and logistics
parks. We seek to be the preferred partner for our custom-
ers, offering prime locations, state-of-the-art facilities and
sustainable solutions. The business area was established in
2006 and has demonstrated a significant ability to develop
industrial properties for a large and diversified portfolio
of customers. In 2022 we have completed more than 50
development projects since establishment, summing up to
more than 500,000 square meters of high quality, flexible
and energy efficient facilities. We also own a considerable
portfolio of yielding properties, and a vast plot bank, allow-
ing us to take part in value creation in all phases of real
estate development and ownership.
Bulk Data Centers is an industrial developer and
operator of data centers and data center services across
the Nordics. Bulk has a portfolio of assets, capabilities and
partners to serve any data center customer requirement in a
fast, secure, cost efficient and sustainable way. We operate
scalable facilities, we continue to add new sites to our port-
folio, and we have access to strategically located land. We
have in-house expertise in data center design, engineering
and operations that combined with our
industrial real estate development experience and dark fiber
network deployments allow us to shape the full value
chain of the data processing infrastructure. We can serve
customers in dedicated hyperscale facilities and customers
in need of server racks in a Colo environment.
Bulk Fiber Networks owns and controls dark fiber infra-
structure with the purpose of enabling the Nordics for large
scale data processing. Our fiber infrastructure is modern
with high capacity including both subsea and terrestrial
systems. We offer dark fiber, telehousing and cable landing
facilities to carriers, large scale data center customers and
others that want to produce bandwidth services on top of
our infrastructure. Bulk considers itself an infrastructure pro-
vider within fiber, being a partner rather than a competitor
to traditional carriers. Bulk has available thousands of km of
dark fiber, including both intercontinental, North European
and intra-Nordic infrastructure that connects main European
markets as well as the US. We continue to explore new
subsea and terrestrial fiber routes that could be strategic
enablers for the data center growth in the Nordics.
Investment criteria
• Sustainability: Target opportunities that enable or deliver
a fundamentally more sustainable global society
• Infrastructure: Invest in infrastructure that is critical for
the global, modern society
• Long term perspective and Scalable: Ability and
willingness to invest with an industrial mindset with
patience and focus on scalability from the start
• Nordic: Bulk Leverage the Nordic region’s favorable
business climate, sustainable power sources and polit-
ical stability
The investment criteria is set to ensure a mindset and focus
to support the Company’s long-term vision. The Company
has a strong capital allocation capability that makes it
robust to fundamental changes in market dynamics.
The Company´s headquarter is in the city of Oslo in Norway.
2022 in short
Our financial results are a consolidation of different busi-
ness models within our three Business Areas. Some of
these business models represent financial results that can
vary substantially from one financial reporting period to an-
other despite limited variability in the underlying business.
The primary reason for such fluctuations are a) portfolio
sales of Industrial Real Estate projects, and b) delivery of
data center services (e.g., design, installation, maintenance)
where revenues occasionally include a significant propor-
tion of hardware that is procured by Bulk and included in
a services delivery. Additionally, there may be a difference
between timing of cash flow and revenue recognition for
customer contracts within our Fiber Networks business in
IFRS reports, due to the business model of selling Indefea-
sible Rights of Use (IRU). Please also see note 1.
• Total revenues of NOK 276,1 million compared to
NOK 365.7 million last year.
• Industrial Real Estate: The Group acquired a plot
at Danebuåsen late 2021 with hand over in the first
quarter of 2022. In addition, the Group acquired the
remaining 50% of AE Bulk Co-Invest AS holding 25%
of Berger Terminal Holding II AS in the first quarter
2022. The Group further acquired the remaining 49% of
the shares in Bulk Vestby II AS from DSV in accordance
with the option agreement. Projects have been handed
over to Leman in Vestby, Kominox at Lindeberg, Lett-
butikk in Enebakk, Kjellmann Office at Lindeberg, and
DSV at Vestby during 2022. The Group handed over
the first stages of the construction project in Denmark
during Q4. The last stage of the project has been deliv-
ered Q1 2023. The Group signed the third stage of the
Namron building in September 2022. Multiple roof top
solar projects have been initiated, including agreements
with Lettbutikk, DSV and Kjellmann and operative solar
systems on PetXL and Leman. The investment prop-
erty portfolio saw a decrease in fair value in Q4 due to
increasing interest rates with negative impact on the
yield. However, vacancy is low and rent is increasing
with inflation, and there is still a strong demand for lo-
gistic buildings. Industrial Real Estate is well positioned
with several plots available to meet market demand
• Data Centers: New contracts and Letter of Intends are
signed on our data center sites during 2022. Installation
of 125MVA sub-station is completed at N01 Campus.
The installation ensures immediate access to large
scale 100% renewable energy with the highest levels of
resilience. During 2022, construction has begun on new
10MW data center at N01 Campus, supporting High
Performance Computing, enterprise, system integrators
and cloud providers. The levelling of additional 160,000
sqm of zoned land is well underway at N01 Cam-
pus, and the first area has been completed ready for
additional 40MW of data center capaicity. Further, new
1.5MW of white space capacity has been added
at OS-IX data center. The data center at DK01 Campus
has entered into a multi-year agreement with Esbjerg
Municipality for secure, sustainable and flexible Colo-
cation of the municipality’s IT environment. Regarding
sustainable initiatives, Bulk has signed agreements
with two businesses that will be able to re-use the heat
generated at Bulk Data Center N01, thus establishing
the first phase of a circular industry cluster.
• Fiber Networks: The Havsil Cable system, connecting
Kristiansand and Esbjerg is fully operational with live
traffic during 2022. The Havhingsten system connecting
the UK and Ireland into Esbjerg is also finalized during
the year. There are now active customers on all seg-
ments of the Inter City Ring. The two last telehouses
on the Inter-City Ring in Norway was completed in Q4,
bringing the total of telehouses to twelve on the Inter
City Ring in addition to three telehouses in Denmark.
The last branch of the Havfrue cable system was final-
ized in the end of 2022 and ready for service in Q1 2023.
A customer has exercised options for the cable system
on the Irish branch, of which the transaction is expected
to be completed during Q1 2023. The pre-study for
the terrestrial cable system of Leif Erikson is finalized
and the project continues to mature with the customer
and partner dialogues in 2023. Following the current
security situation in Europe, Bulk Fiber Networks has
increased its security activities concerning sub-sea and
terrestrial fiber cables in general.
• Group development: Group development: Bulk
Infrastructure and/or relevant subsidiaries are certified
in accordance with ISO 9001 Quality Management,
14001 Environmental Management, 22301 Business
Continuity and 27001 Information Security. EN50600 for
Data Center design and operation is now implemented.
As part of our focus on sustainability, Bulk have also
decided to measure the Carbon Footprint of its activities
and establish a budget and action plan to reduce the
greenhouse gas emissions going forward.
• Group financing: Bulk Infrastructure Group AS
completed a new senior unsecured green bond issue
of NOK 500 million, with maturity date 15 September
2026. An application will be made for the bonds to be
listed on Oslo Børs. The net proceeds from the bond
issue will be used in accordance with the green bond
framework. Under the framework, Bulk seeks to finance
or refinance green buildings, sustainable infrastructure,
and energy efficiency. Bulks framework is rated Medium
Green shading by Cicero
• The COVID-19 pandemic had minor influence on the
operations in 2022. The pandemic has not caused any
critical incidents or situations in our deliverables or
business continuity
• Following the current security situation in Europe,
Bulk has increased its security activities concerning sub-
sea and terrestrial fiber cables in general. The Group is
monitoring the energy crisis in Europe. The impact on
the Group accounts has not been material in 2022.
Going concern
In accordance with Section 3-3a of the Norwegian
Accounting Act, we hereby confirm the assumption of
going concern. The assumption is based on year-end
22 23
Bulk Infrastructure Group AS Annual Report 2022 Bulk Infrastructure Group AS Annual Report 2022
2022 status and The Group’s long-term strategic
forecasts for the years ahead. The Group has a solid
financial position.
Future development
Industrial Real Estate - The demand for new and
modern industrial properties remains high and we expect
continued healthy demand going forward. The Group has
in 2022 signed three new lease agreements for existing
properties, in addition to new projects where construc-
tion will start in 2023. Bulk is also involved in zoning and
development of new industrial real estate locations, both
alone and in partnerships. Bulk Industrial Real Estates
strategic landbank contains more than 900 000 sqm of
owned land, as well as options for an additional 500 000
sqm of land, all located in highly attractive logistics areas.
Throughout the year, Bulk has strengthened its ability to
effectively rezone and regulate land in the existing land
bank, as well as the ability to identify and obtain new land
areas for the land bank. Bulk strives to maintain excellent
communication and cooperation with the local communi-
ties where Bulk has activities.
Data Centers - The underlying demand for data process-
ing and storage infrastructure is fueled by the global meg-
atrend of digitization. The Nordic market for data center
capacity is expected to grow significantly going forward.
At the macro level, the expected growth is driven by the
global increase in need for data processing. Cool climate,
energy surplus, sustainable energy mix (zero-emission),
low electricity prices and political stability represents a
strong value proposition for the Nordic region, positioning
the region for an increasing share of the global data center
market. Bulk Data Centers AS has, through fully and partly
owned subsidiaries, improved our position for taking a
substantial market share of this growth going forward
with new capacity developed in 2022 and additional plots
suitable for data center acquired in both Norway and Den-
mark. Data Centers has a number of expansion projects
across its data center sites in Norway. The construction of
a 10MW data center is ongoing at N01 Campus, and white
space capacity of 1.5 MW at OS-IX is added. To meet
demand for low cost and renewable powered data center
capacity, a further 160,000 meters of levelled land will
be complete at the N01 Campus, in readiness for 40MW
data center capacity. The combination of scalable data
center assets at strategic locations in the Nordics and our
capability to develop new sites with a short time to market,
make Bulk a leading provider in the Nordics. The under-
lying recurring revenue growth across our asset portfolio
is positive with new Nordic and International customers
added during 2022.
Fiber networks - The strong growth in data processing
and storage drives the demand for new investments in
underlying fiber infrastructure, including both subsea and
terrestrial systems. Bulk is well positioned as a leading
provider of large capacity transport fiber, both going into
the Nordics and within the Nordics. Several of Bulk’s new
systems are completed and operational during 2022:
The Havfrue System, connecting the US and the Nordics
is fully operational between the US, Norway and Den-
mark. The branch connecting into Ireland, was finalized
in the end of 2022 and ready for service in Q1 2023.
The Havsil Cable system, connecting Kristiansand and
Esbjerg is operational with live traffic in 2022. The ca-
pacity of the Havsil System more than doubles the total
capacity existing over any other subsea system connect-
ing into Norway, providing almost “unlimited” capacity
for the years to come. The Norwegian Inter-City Ring is
fully completed and operational and the two last tele-
houses has come in place during Q4 2022. We continue
to explore opportunities for new fiber network develop-
ments being strategic enablers for the Nordic data center
market. The underlying recurring revenue growth across
our fiber networks portfolio is positive with new Nordic
and International customers added on our fiber systems
during 2022.
There should not be placed undue reliance on these
forward-looking statements as they reflect current views
about future events and are, by their nature, subject to
significant risks and uncertainties because they relate to
events and depend on circumstances that may occur in
the future.
Report on the annual accounts
Total income for The Group was NOK 276.1 million
compared to NOK 365.7 million last year. The decrease
of NOK 89.5 million mainly relates to no property sales in
2022 amounting to a variance of NOK 182.5, partly offset
by increased rental income and increase in revenue from
sales within Data Centers. NOK 145.4 million of total
income is generated from Industrial Real Estate in 2022,
compared to NOK 274.7 million last year. Data Centers
generated a total income of NOK 119.0 million in 2022,
compared to NOK 82.2 million in 2021. The increase
within Data Centers is due to the acquisition of previously
associated company, OS-IX Holding AS, as well as an
increase in general customer base. In the Fiber Networks
area, we gained an income of NOK 11.8 million com-
pared to NOK 7.0 million in 2021. The Group’s operating
loss was NOK 502.4 million in 2022 compared to a profit
of NOK 1,206.3 million last year, while the annual net
loss was NOK 442.5 million in 2022, a decrease from a
profit of NOK 927.9 million in 2021.
Industrial Real Estate contributed with a loss for the year
of NOK 330.8 million in 2022, compared to NOK 1,101.3
million last year. The decrease is mainly driven by the
negative fair value on the investment property portfolio
amounting to NOK 369.2 million, compared to a positive
fair value of NOK 1,352.8 million in 2021. The nega-
tive fair value in 2022 is mainly a result of demanding
economic times of rapidly increasing interest rates and
higher inflation, causing yielding properties and develop-
ment plots to decrease in value.
Total current assets were NOK 411.2 million as of
December 31, 2022 compared to NOK 870.0 million as of
December 31, 2021.
Total cash was NOK 224.5 million as of December 31, 2022
compared to NOK 694.8 million as of December 31, 2021.
Cashflow from operations were negative with NOK 65.8
million in 2022 compared to negative NOK 115.1 million in
2021. The increase is mainly related to a positive change
in trade and other payables. Cashflow from investments in
2022 is negative with NOK 1,644.8 million, of which NOK
808.3 million is related to purchase and improvement in
investment property and NOK 512.5 million is related to
purchase of fixed assets, mainly in the data center and
fiber segment. Cashflow from financing is positive with
NOK 1,240.2 million in 2022, mainly related to proceeds
from borrowings of NOK 1,406.1 million, partly offset by
finance cost of NOK 173.4 million.
The Group’s total liabilities amounted to NOK 4,477.9
million as of December 31, 2022, compared to NOK
3,866.5 million as of December 31, 2021. The increase
is mainly due to increased borrowings related to ongoing
construction projects and investment property, and issu-
ance of a new green bond. The short-term portion of bor-
rowings is NOK 739.8 million as of December 31, 2022,
an increase of NOK 599.1 million compared to last year.
NOK 685.9 million of the short-term portion of borrowings
is related to construction loans, of which NOK 263.4 mil-
lion is refinanced in Q1 2023. The remaining loans are in
the process of refinancing prior to maturity in the second
half year of 2023. The Group continuously monitors the
Group’s installments and expiration of the debt and pre-
pares plans to be able to meet its obligations.
Other financial and interest costs amounted to NOK
171.1 million in 2022 compared to NOK 81.5 million in
2021. The Group monitors its financial cost and is contin-
uously working on financial structure.
Total assets at the end of the year amounted to NOK
7,974.2 million compared to NOK 6,874.2 million last year.
The equity-to-assets ratio as of December 31, 2022 was
43.8 %, which is unchanged from December 31, 2021.
The Group’s financial position is strong.
Research and development
The Group has invested resources and know-how into
research and development during 2022. Our largest
research investment relates to standardized high-capac-
ity data center designs that offer low cost of ownership,
strong operational standards, sustainable solutions and
short time to market for development. The objective is to
benefit from the R&D project by being the fastest provid-
er to deliver high quality and large data center capacity to
the Nordic market going forward.
Financial risk
The Group is exposed to these types of risk:
Liquidity risk - The Group intends to have sufficient
liquidity to meet all its obligations, including the new in-
vestments that are ongoing. The Group intends to main-
tain a reasonable amount of liquidity to meet unforeseen
obligations. The Group continuously monitors the Groups
liquidity and has a long-term liquidity forecast in place
Interest risk - The Group has loans with a number of
financial institutions, all with long-term repayment plans.
The Group is exposed to changes in NIBOR interest
rates and SWAP interest. The distribution of fixed and
floating interest rates was 13/87 by the end of the period.
Credit risk - The Group’s warehouse and distribution
properties are characterized by high standards, good
locations, long lease agreements and reliable tenants.
There were no material credit losses in 2022. The
Group’s tenants normally pay quarterly and in advance
and the lease agreements usually require an additional
form of collateral or security. Within Data Centers, the
portfolio is diversified, limiting the effect of credit risk
towards each single customer.
Currency Exchange risk – The Group is increasingly
exposed to both cost and revenue in different currencies
due to growth in international assets and customers.
Processes and tools to manage these up and down-side
risks are being developed in line with increased exposure.
Market risk
The transaction market for commercial properties
Demand for commercial real estate in Norway is currently
high. Particularly properties with long-term lease agreements
and low rental fees are attractive. Demand is expected to
keep strong as long the interest rates remain low.
Rental Market for warehouses and logistic buildings
The Group is exposed to the risk of changes in lease and
rental prices in the market. The Group has several long-
term lease agreements in place. The weighted average
lease term for tenants has increased from 7.7 years last
year to 8.3 years as of December 31, 2022 due to several
25
Bulk Infrastructure Group AS Annual Report 2022Bulk Infrastructure Group AS Annual Report 2022
24
new signed long-term agreements. The lease agreements
provide The Group with fixed and predictable revenues
throughout the contract period. Most lease agreements
are adjusted annually 100 % in line with the consumer
price index. The rate of vacancy in the groups properties
is 0.7 % as of December 31, 2022, compared to 1.8 %
as of December 31, 2021.
Demand for data center services and fiber networks
- The macro drivers for large scale demand for digital
Nordic infrastructure are healthy and suggest strong
market growth long term. The timing of such large-scale
demand asset by asset is difficult to predict and hence
exposes The Group to short term uncertainty on capacity
development and utilization. Risk is managed by strong
focus on our time to market capability that allows for bet-
ter matching of capacity build-out and verified demand as
well as discipline in build-up of fixed cost in early stages
of new asset operations.
Climate-related risk
Bulk is exposed to climate-related risks and climate
change could have a range of potential impacts on
Bulk’s business. Through a climate analysis based on
recommendations of the Task Force on Climate-related
Financial Disclosures (TCFD), we have identified
increasing temperatures and extreme weather events,
as key risks to our physical assets. In addition to the
physical risks, there are also increasing legislative
regulations at both the national and EU levels that
have an impact on our operations. The climate has
not had any material impact on the business in 2022.
Refer to our TCFD report 2022 on the Group´s
homepage, bulkinfrastructure.com, for more information.
Working environment and personnel
Bulk had a total of 81 employees at the end of year 2022.
In addition to permanent employees, over 20 consultants
and 50 subcontractors are performing operational ser-
vices on Bulks behalf.
Bulk is committed to a goal of zero harm to people,
assets, and the environment. The cornerstone of this
objective is a strong, structured, and companywide HSE
system, setting clear standards for HSE management
and leadership. Regular audits aim to identify improve-
ments and help address potential shortcomings. Bulk
is focused on continuous improvement and learning
throughout the organization. The HSE culture is founded
on the principle that HSE is personally responsibility for
every employee.
In total Bulk had four lost time injuries and one medical
treatment within our subcontractors’ personnel. One of
the incidents was critical caused long term sick leave,
but all injured personnel have recovered well and are
back to work.
Bulk is committed to a goal of zero harm to its employees,
not just through accident prevention, but also through
safeguarding employee’s physical and mental health.
In November 2022 Bulk implemented a crisis manage-
ment tool, Rayvn, to handle the whole notification and
emergency response process.
The company complies with Norwegian law i.e within
maternity/ paternity leave, sick leave and sick leave days
for being home with children. The company gives the
employees leave with full pay within the absence
categories described above.
All employees are part of a Company’s insurance scheme
in the country they are employed in. The insurance
includes different treatments such as physiotherapy,
psychologist, and online access to consulting with a
doctor. In addition, Bulk offers an all-around annual
health assessment to all employees. All employees were
offered voluntary vaccination shots against the flu virus.
The sick leave amounted to 2,6% of the total work force
in 2022. The sick leave statistics are a combination of long-
and short-term leave. This is an increase from 1,9% in
2021. The increase in short-term sickness can be explained
by the reopening of society due to Corona. Staff returned to
the offices and the general infection rate went up during the
year, in addition to other flu symptoms.
The company established our first working environment
committee in 2022. The committee met quarterly during
the year and consisted of Safety delegates, Employee
representatives as well as representatives for Manage-
ment. Bulk also has two elected employee representa-
tives to submit requests or grievances on behalf of the
staff. The representatives had a quarterly meeting
with CEO and HR.
Bulk has an all year People Strategy. This entails focus
on Engagement, Development and Appreciation. One
of the key priorities in 2022 was to further develop the
people processes within the Company and standardize
policies and procedures. The company also launched an
initiative called Bulk Academy at the end of the year. The
academy is meant to promote internal knowledge sharing
between coworkers through presentations. Building on
both optional and mandatory training and strengthening
a learning culture.
The company introduced the Engagement & Satisfaction
system Winningtemp in late 2021. Winningtemp is based
on artificial intelligence in combination with international
studies on job engagement and satisfaction. The
employees receive a bi-weekly short questionnaire that
is linked to nine categories linked by research to the
topics. The survey is done anonymously. Winningtemp
has been active and collecting data during 2022 with
94% survey participation among the staff. Bulks aim in
introducing a system such as this, is to measure and
optimize the employee experience. This enables Bulks
leaders to check in with our employees across countries,
time zones, at the office or working from home. The
overall temperature for team spirit in 2022 was 7,9 and
commitment was 8 out of 10.
Bulk has established routines for notifications & deviation
reports. All employees of Bulk have the right and a duty
to notify, and we encourage employees to use the oppor-
tunity when needed. Guidelines for deviation reports are
listed in the company’s management system.
The Company has also an internal Hotline established on
an online notification channel, for employees that wants
to remain anonymous and / or if want an independent
party (KPMG) to receive their notice.
Gender equality and discrimination
Bulk is committed to equal career opportunities and work
continuously towards a diverse and gender balanced
workforce. The workforce consisted of 18% women and
82% men. The female percentage of Manager positions
where 4% and executive leader team had 33% women.
Bulk successfully increased their gender balance in
2021. The company unfortunately decreased the female
percentage in 2022 due to large scale recruting carried
out in a difficult employers market in 2022.
Bulk will continue recruitment of female professionals
and maintain a focus on the best suitable candidate for
each role. This also relates to orientation, age, nationali-
ty, and other types of discriminatory factors.
The Company is aware of the importance of equal
opportunities relating to promotions, performance,
development opportunities as well as compensation &
benefits. These areas are all assessed and reviewed once
a year.
Environment reporting/
Preserving the environment
Apart from legal obligations, our company will proactively
protect the environment and strive to create long term
sustainable solutions for the next generations.
Bulk was founded on the concept of making the sustain-
able and societal advantages of the Nordics available to
the global market. We are proud of our vision: Racing to
bring sustainable infrastructure to a global audience. We
pursue opportunities to contribute to global sustainable
development at scale and we use our creative power to
develop new high quality, reliable and clean solutions.
We respect the environment, people and society as a
whole. In January 2022, Bulk joined UN Global Compact;
the world’s largest voluntary corporate sustainability
initiative. For 2022 Bulk will report (CoP 2022) on
aligning with the SDGs and the ten principles for
responsible business with strategy and operations.
Our Integrated Management System is used to sound-
ly manage, secure and continuously improve all work
processes that affect Environment, and we follow up our
performance indicators from our Environmental Action
plan along with systematic risk management.
A key priority in 2022 was to assess climate risk in line
with the Task Force on Climate-related Financial Disclosure
(TCFD) framework. The results of this assessment can
be found in a separate report, refer TCFD report 2022
on the Group´s homepage, bulkinfrastructure.com.
Further, Bulk has focused on data collection for our
climate account across all business areas. The work is
a step in Bulk’s plan to reduce emissions and accom-
plish net zero by 2050 in line with the GHG reduction
targets as announced in 2021. It is the first year the
climate account is published. The climate account will be
integrated in the TCFD report 2022. The data collected
for the climate account will be utilized to determine our
most significant emissions and how we can implement
measures to reduce these in the coming years.
Corporate governance
- risk management and internal control
General
Bulk is subject to corporate governance reporting
requirements according to the Norwegian Accounting
Act, section 3-3b and 3-3c. Refer our homepage,
bulkinfrastructure.com, for information regarding the
Norwegian Transparency Act.
Bulk’s board of directors believes that good Corporate
Governance is a prerequisite for a sound and sustainable
company and Bulk’s corporate governance is based on
openness and equal treatment of shareholders. Bulk’s ob-
jective for Corporate Governance is accountability, trans-
parency, fairness, and simplicity with the goal of maximiz-
ing shareholder value while creating added value for all in
compliance with laws, regulations and ethical standards.
Governing structures and controls help to ensure that
we run our business in justifiable and profitable manner
for the benefit of employees, shareholders, partners,
customers, and society.
Bulk is committed to operate in accordance with respon-
Peder Nærbø
Founder and Executive Chair
26 27
Bulk Infrastructure Group AS Annual Report 2022 Bulk Infrastructure Group AS Annual Report 2022
Oslo, March 23, 2023
The board of Bulk Infrastructure Group AS
sible, ethical, sustainable, and sound business principles,
with respect for people, the environment, and the society.
The work of the board of directors is based on the exis-
tence of a clearly defined division of roles and responsi-
bilities between the shareholders, the board of directors
and the company’s management. Policies and procedures
have been established to manage risks and the board of
directors evaluate the overall risk management systems
on a regular basis.
The board of directors ensures that Bulk has in place sound
and appropriate internal control systems and systems for
risk management. Having effective internal control sys-
tems and systems for risk management in place prevents
the group from situations that can damage its reputation
or financial standing. Furthermore, effective and proper
internal control and risk management are important factors
when building and maintaining trust, to reach the company’s
objectives, and ultimately create value. Bulk has implement-
ed an Integrated Management System that are proportion-
ate to and reflect the extent and nature of Bulk’s activities.
The Integrated Management System carries out processes
to analyze: 1) the organizational context and strategic
priorities; 2) the organization’s interested parties and their
requirements; and 3) the organization’s risks and opportu-
nities, including those which should be treated within the
structure of its management system. Bulk is certified within
several ISO standards; ISO 9001,14001,22301 and 27001
and main focus in 2022 was to include the new businesses
in Denmark in the ISO certification.
The internal control system also addresses the organization
and execution of the company’s financial reporting, as well
as cover the company’s corporate values, compliance
with all laws and regulations that apply to the Group’s
business activities, ethical guidelines and principles of
corporate social responsibility. Bulk’s core values are clearly
defined and are reflected in the Company’s Code of Ethics.
The Code of Ethics includes ethical guidelines and guide-
lines for corporate social responsibility, hereunder bribery
and anti-corruption, unlawful discrimination and human
rights, health, safety, and environmental issues.
The Group have a directors and officers liability insurance
in place. The insurance coverage is NOK 75 million and
cover all Group Companies within ownership of 50% or
more. The insurance applies to board members, CEO,
members of the Group Management and employees that
may incur independent management responsibility. The
directors and officer’s liability insurance covers the entire
world for Companies registered in Norway. It does not
cover lawsuits filed in USA and Canada in accordance
with American laws.
Corporate governance in Bulk is subject to regular
review and discussion by the board of directors.
Annual review and risk management
in the annual report
The board of directors annually reviews the company’s
most important areas of risk exposure and the internal
control arrangement in place for such areas. The review
pay attention to any material shortcomings or weakness-
es in the company’s internal control and how risks are
being managed.
In the annual report, the board of directors describes the
main features of the company’s internal control and risk
management systems as they are connected to the com-
pany’s financial reporting. This cover the control environ-
ment in the company, risk assessment, control activities
and information, communication and follow-up. The board
of directors is obligated to ensure that it is updated on the
company’s financial situation and shall continually evaluate
whether the company’s equity and liquidity are adequate in
relation to the risk from the company’s activities, and take
immediate action if the company’s equity or liquidity at any
time is shown to be inadequate. The company’s man-
agement focus on frequent and relevant reporting of both
operational and financial matters to the board of directors,
where the purpose is to ensure that the board of directors
has sufficient information for decision-making and is able to
respond quickly to changing conditions. Board meetings are
held frequently, and management reports are provided to
the board as a minimum on a quarterly basis.
Human rights
Our company is dedicated to protecting human rights. We
are a committed equal opportunity employer and will abide
by all fair labor practices. We will ensure that our activities
do not directly or indirectly violate human rights and act in
accordance with the Norwegian Transparency act.
Bulk has in 2022 follow up required activities within
Human rights through the rollout of the revised Code
of Conduct to employees, suppliers and partners.
Donations and aid
Our company may preserve a budget to make monetary
donations. These donations will aim to:
• Advance the arts, education and community events
• Alleviate those in need
• Support initiatives related to sustainability
Instead of giving Christmas gift to employees Bulk donated
an equal amount to Blue Cross Norway which is a major
Norwegian volunteer organization working in the field of
alcohol and drug abuse.
Supporting the community
Our company may initiate and support community
investment and educational programs. It can provide
support to nonprofit organizations or movements to
promote cultural and economic development of global
and local communities.
Bulk engaged in local initiatives like partnering with the
Sustainability Festival in Kristiansand – and sponsor
Sustainathon for students, Global Goals World Cup and
Sustainable Conference. Bulk also collaborated with local
university giving guest lectures and providing cases for
Master theses and participate in local research projects –
like Norce regarding hydrogen distribution and storage.
Subsequent events
The Board of Bulk Infrastructure Holding AS, the parent
company of Bulk Infrastructure Group AS, has called on
NOK 500 million in equity commitment from one of the
investors in line with an agreement established in 2020.
The transaction is expected to be finalized in Q1 2023.
In December 2022 a customer exercised an option to
aquire fiber on the Havfrue cable system. The fiber is
classified as assets held for sale as of yearend. The
transaction was completed during Q1 2023.
There are no other material subsequent events after the
reporting period.
Profit/Loss for the year and allocation of funds
The Board of Directors proposes that the loss for the
year for Bulk Infrastructure Group AS amounting to NOK
210,653,146 will be transferred as follows;
Other equity
-210,653,146
Total brought forward -210,653,146
32
Profit and loss
34
Consolidated balance sheet
36
Change in equity
37
Cashflow statement
38
Notes to the consolidated financial statements
Bulk Infrastructure Group AS
Consolidated financial
statements 2022
29
Bulk Infrastructure Group AS Annual Report 2022
28
Bulk Infrastructure Group AS Annual Report 2022
Bulk Infrastructure Group AS Annual Report 2022 Bulk Infrastructure Group AS Annual Report 2022
30 31
Consolidated financial
statement 2022
Presentations
1 Consolidated statement of profit and loss and other comprehensive income
2 Consolidated balance sheet
3 Consolidated statement of changes in equity
4 Cashflow statements- consolidated
Notes to the consolidated accounts for 2022
1 Corporate information
2 Accounting principles
3 Accounting estimates and significant judgements
4 Segment information
5 Rental income
6 Investment property
7 Other operating expenses
8 Employee benefit expense
9 Share-based payments
10 Joint venture and associated companies
11 Business combinations and acquisitions
12 Financial income and costs
13 Income tax and deferred tax
14 Goodwill
15 Intangible assets
16 Property, plant & equipment
17 Investments in subsidiaries, joint ventures and associated companies
18 Financial assets and liabilities
19 Derivative financial instruments
20 Options, contingent assets and contingent liabilities
21 Leases - group as a lessee (IFRS 16 disclosure)
22 Inventories
23 Trade and other receivables
24 Cash and cash equivalents
25 Paid in equity and shareholders
26 Financial risk management
27 Capital structure and capital management
28 Interest-bearing debt and bond loan
29 Reconciliation of net debt
30 Accruals and prepayments from customers
31 Subsequent events after the reporting period
Bulk Infrastructure Group AS Annual Report 2022 Bulk Infrastructure Group AS Annual Report 2022
32 33
Consolidated statement of profit and loss
For the year ended 31 December 2022
Consolidated statement of profit and loss
For the year ended 31 December 2022
(Figures in NOK ‘000) Notes 2022 2021
Rental income 4,5 177,073 87,909
Revenue property sales 4,6 -8,269 182,537
Revenue from sales 4 71,310 59,979
Other revenue 4 36,015 35,248
Total revenue and other income 4,5 276,129 365,673
Property-related expenses 4 21,233 12,269
Cost of property sales 4,6 - 173,883
Cost of sales 4 67,746 61,291
Other cost 7,8,9 320,386 264,751
Total expenses 409,365 512,195
Operating profit before fair value adjustments on investment properties -133,237 -146,522
Fair value adjustments on investment properties 6 -369,200 1,352,819
Operating profit -502,437 1,206,297
Share of profit/loss(-) of investments accounted for using the equity method 10 -42,990 77,267
Remeasurement gain of previous held equity investments 11 90,056 -
Finance income 12 102,631 19,243
Finance costs 12 233,049 112,812
Fair value adjustments on derivatives 12 27,067 4,901
Net financial items -56,286 -11,402
Profit before income tax -558,722 1,194,895
Income tax expense 13 -116,176 267,009
Profit for the year -442,546 927,885
(Figures in NOK ‘000) Notes 2022 2021
Profit for the period -442,546 927,885
Other comprehensive income
Items that may be reclassified to profit and loss
Exchange differences on translation on foreign operations 4 18,417 -6,417
Other comprehensive income for the year, net of tax 18,417 -6,417
Total comprehensive income -424,129 921,468
Attributable to:
Shareholders in the parent Company -406,087 759,783
Non-controlling interests -18,042 161,685
Earnings per share basic and diluted (NOK) 25 -1.33 2.87
Oslo, March 23, 2023
The board of Bulk Infrastructure Group AS
Peder Nærbø
Founder and Executive Chair
Bulk Infrastructure Group AS Annual Report 2022 Bulk Infrastructure Group AS Annual Report 2022
34 35
Consolidated balance sheet Consolidated balance sheet
(Figures in NOK ‘000) Notes 2022 2021
Assets
Intangible fixed assets
Goodwill 14,15 2,070 -
Other intangible assets 15 13,682 1,445
Total intangible assets 15,752 1,445
Other non-current assets
Investment property 4,6 4,628,451 4,184,248
Property, plant & equipment 16 2,338,985 1,328,690
Investment in Associated company 10,11,17 136,767 289,212
Receivable from related party 18 1,190 10,497
Derivative financial instruments 18,19 23,992 1,139
Other receivables 18,20 21,565 12,616
Investment in shares 18 1,249 1,249
Right-of-use assets 21 250,790 175,101
Total other non-current assets 7,402,989 6,002,752
Total non-current assets 7,418,741 6,004,197
Current assets
Inventories 22 8,463 5,484
Property under development - inventory 6 - -
Receivable from related party 18 441 15,093
Trade and other receivables 18,23 177,850 154,564
Cash and cash equivalents 18,24 224,459 694,826
Total current assets 411,213 869,967
Assets classified as held for sale 16 144,248 -
Total assets 7,974,203 6,874,164
(Figures in NOK ‘000) Notes 2022 2021
Equity and liabilities
Paid in equity
Ordinary shares 3,264 2,731
Share premium 2,918,911 1,856,531
Total paid in equity 25,31 2,922,175 1,859,261
Retained earnings
Retained earnings 524,045 922,399
Total retained earnings 524,045 922,399
Non-controlling interests 50,079 225,975
Total equity 25,31 3,496,299 3,007,636
Non-current liabilities
Bond loan 18,26,28,29 1,463,902 969,350
Borrowings 18,26,27,28,29 1,694,089 1,081,665
Derivative financial instruments 18,19 4,274 9,540
Lease liabilities 21 60,907 31,885
Other long-term liabilities 18,26,30 61,486 66,621
Deferred tax liabilities 13 215,580 290,451
Total non-current liabilities 3,500,239 2,449,513
Current liabilities
Trade payables 18 77,532 74,927
Short-term portion of borrowings 18,26,27,28 739,764 140,618
Short-term portion of derivatives 18,19 455 1,279
Short-term portion of lease liabilities 21 14,580 8,144
Non-registered capital increase 25 - 400,000
Debt to related party 18 - 662,768
Other payables 18,30 145,334 129,278
Total current liabilities 977,665 1,417,015
Total liabilities 4,477,904 3,866,528
Total equity and liabilities 7,974,203 6,874,164
Bulk Infrastructure Group AS Annual Report 2022 Bulk Infrastructure Group AS Annual Report 2022
36 37
Consolidated statement of changes in equity
(Figures in NOK ‘000) Note Paid in equity Retained earnings
Share
capital
Share
premium
Exchange
differences
on translation
on foreign
operations
Retained
earnings
Non-
controlling
interests
Total equity
01.01.2021 2,630 1,656,631 9,687 188,948 - 1,857,897
Profit for the period 766,200 161,685 927,885
Other comprehensive income - currency -6,417 -6,417
Share issue 25 100 199,900 200,000
Share-based payments* 9 8,947 8,947
Sale of shares to minority** -49,682 64,290 14,608
Other changes 4,716 4,716
31.12.2021 2,731 1,856,531 3,270 919,129 225,975 3,007,636
01.01.2022 2,731 1,856,531 3,270 919,129 225,975 3,007,636
Profit for the period -424,504 -18,042 -442,546
Other comprehensive income - currency 18,417 18,417
Share issue 25 533 1,062,380 1,062,913
Share-based payments 9 8,947 8,947
Adjustment of minority share -2,680 2,680 -
Transaction with non-controlling interest -160,533 -160,533
Other changes 1,465 1,465
31.12.2022 3,264 2,918,911 21,687 502,358 50,079 3,496,299
*Share-based payments are related to the assessement of mangement incentive program as outlined in note 9.
The assessement resulted in an effect in the comparative figures.
**The amounts have been altered to reflect the correct allocation of equity between majority and minority upon establishement of minority
Cashflow statement - consolidated
(Figures in NOK ‘000) Note 2022 2021
Cash flow from operations
Profit before income taxes -558,722 1,194,895
Adjust for:
Depreciation and impairment 15,16 77,769 53,097
Fair value adj. on investment properties 6 369,200 -1,352,819
Share of profit/loss(-) of investments accounted for using the
equity method 9,10 42,990 -77,267
Remeasurement gain of previous held equity investments 11 -90,056 -
Finance income 12 -102,631 -19,243
Finance costs 12 233,049 112,812
Fair value change derivatives 12 -27,067 -4,901
Cashflow before change in working capital -55,468 -93,425
Change in working capital
Trade and other receivables 18 -69,973 -59,959
Trade and other payables 18 59,593 -24,466
Property under development - inventory 6 - 62,759
Net cash flow from operations (A) -65,847 -115,091
Cash flow from investments
Purchase and improvements of investments property 6 -808,267 -1,093,011
Sale of real estate infrastructure 6 29,647 -
Sale of fiber infrastructure 16 - 206,074
Dividend received 10 2,275 650
Purchase of shares in associated companies 11 -195,374 -761
Purchase of shares in subsidiaries -160,533 -
Purchase of fixed assets 15,16 -512,517 -321,275
Net cash flow from investments (B) -1,644,768 -1,208,324
Cash flow from financing
Sale of shares in group companies - 62,493
Finance cost paid including interest paid on derivatives 12 -173,362 -94,859
Interest received 12 10,881 1,051
Proceeds from Borrowings 26,28,29 1,406,121 601,544
Change in other long-term liabilities 18,26 -5,135 -14,366
Change in receivable related party 18 3,169 123,329
Change in payable related party 18 -662,768 662,768
Principal paid on lease liabilities 21 -7,585 -4,163
Interest paid on lease liabilities 21 -2,933 -2,064
Share issue 25 1,062,913 200,000
Non-registered share issue -400,000 400,000
Share-based payments 9 8,947 8,947
Net cash flow from financing (C) 1,240,248 1,944,679
Net change in cash and cash equivalents (A+B+C) -470,367 621,265
Cash and cash equivalents at the beginning of the period 694,826 73,561
Cash and cash equivalents at the end of the period 224,459 694,826
Restricted funds 24 4,799 4,494
Bulk Infrastructure Group AS Annual Report 2022 Bulk Infrastructure Group AS Annual Report 2022
38 39
Note 1
Corporate information
2.1 Basis of preparation
The consolidated financial statement has been prepared in accor-
dance with International Financial Reporting Standards (IFRS) as
endorsed by the EU. The Group also present additional disclo-
sures as required under the Norwegian Accounting Act.
The consolidated financial statement has been prepared on a
historical cost basis, with the following exceptions:
• Investment properties are recognized at their fair value and
changes in fair value are recognized as fair value adjustment
in the income statement
• Financial derivatives are recognized at their fair value over the
profit and loss statement
• Investment in shares are recognized at fair value over profit
and loss
• The consolidated accounts have been prepared with consis-
tent accounting principles for similar transactions and events
• The corresponding figures have been prepared on the basis of
the same accounting principles.
2.2 Changes in accounting policies
New and amended standards effective from 2022
There are no new standards effective for the fiscal year 2022.
However, there are several new amendments to standards and
interpretations that are effective for the fiscal year 2022.
There have been amendments to IAS 16, IAS 37, IAS 41, IFRS 1,
IFRS 3, and IFRS 9.These amendments are not further outlined
as they are not considered to have significant impact on the
Group’s consolidated accounts.
2.3 Consolidation
Subsidiaries
When the company has control over an investee, it is classified
as a subsidiary. The company controls an investee if the company
has power over the investee, is exposed to variable returns from
the investee, and has the ability to use its power over the investee
to affect those variable returns. Control is reassessed whenever
facts and circumstances indicate that there may be a change in
any of these elements of control. All entities of which the Group
has ownership of at least 51 % is defined as a subsidiary. As of
2022, the Group has one subsidiary in the Real Estate segment
with 51 % ownership.
Subsidiaries are consolidated from the date the group gains
control until the date control ceases.
Acquisitions of subsidiaries – business combinations
The group applies the acquisitions method to account for
acquisition of subsidiaries or other entities. The assets and debt
transferred in business combinations are recognized at their fair
values at the acquisition date. Deferred tax is calculated based
on the difference between fair value and the tax bases of assets
and debt.
Goodwill is calculated as the excess of the consideration and
the net fair value of the net identifiable assets, liabilities and
contingent liabilities of the acquire and the fair value of the non-
controlling interest in the acquire. The minority interest is valued
either at fair value or by the non-controlling interest share of
the net assets. Goodwill is not depreciated but an impairment
test is performed each year. If the fair value of net asset is in
excess of consideration transferred (“negative goodwill”) a gain
is recognized in profit and loss on the date of acquisition. One
business combinations were performed in 2022, refer note 11.
Acquisition of subsidiaries not viewed as business
combinations
Acquisition of entities in which the activities do not constitute
a business, are accounted for as a purchase of assets in
accordance with IFRS 3. The acquisition cost is allocated to
the acquired assets. No goodwill is calculated for this type of
acquisition, and no deferred tax is recognized for temporary
differences that arises at initial recognition. The Group’s business
continuously includes acquisitions, mostly within the Industrial
Real Estate segment. During 2022 the Group has carried out one
acquisitions accounted for as purchase of single asset.
Joint arrangements
A joint arrangement is an arrangement of which two or more
parties have joint control. Joint arrangements are classified as
joint operations and joint ventures depending on the rights and
obligations of the parties to the arrangement.
• Joint operations: In joint operations, two or more organizations
contribute on a specific project. The organizations operate
individually and there are agreements in place regarding
resources and responsibilities related to the project. The
parties in the joint operation have joint control of the assets,
and obligations for the liabilities, relating to the arrangement.
The Group currently has such an ongoing project related to the
transatlantic subsea system, Havfrue. Bulk recognizes our part,
according to the Havfrue project agreement, of the assets
and liabilities in the joint operation, as well as revenue and
expenses. The accounting treatment is in line with IFRS 11.
• Joint ventures: Joint ventures are accounted for using the
equity method of accounting. Under the equity method, the
investment is initially recognized at cost, and the carrying
amount is increased or decreased to recognize the investor’s
share of the profit or loss of the investee after the date
of acquisition. Profits and losses arising on transactions
between the Group and joint ventures are recognized only
to the extent of unrelated investors’ interests in the entity.
The investor’s share in the joint venture’s profits and losses
resulting from these transactions is eliminated against the
carrying amount of the investment in the joint venture. Refer
note disclosures for further details.
Associates
Investments in associates are entities over which the group has
significant influence but not control (generally accompanying
a shareholding of between 20% and 50% of the voting rights).
Associates are included using the equity method from the date
when the group achieves significant influence. When the group no
longer have significant influence the equity method is no longer
applied. Under the equity method, the investment is initially recog-
nized at cost, and the carrying amount is increased or decreased
to recognize the investor’s share of the profit or loss of the
investee after the date of acquisition. The group’s investment in
associates includes goodwill identified on acquisition. The Group
currently has two associated companies. Refer note disclosures
for further information.
Elimination of transactions
Inter-company transactions and balances between group
companies are eliminated.
Unrealized gains on transactions with associates are eliminated
to the extent of the group’s interest in the associate. Unrealized
losses are eliminated unless the transaction provides evidence of
an impairment of the asset transferred.
2.1 Basis of preparation
2.2 Changes in accounting policies
2.3 Consolidation
2.4 Foreign currency translation
2.5 Investment property
2.6 Property, plant and equipment
2.7 Lease agreements
2.8 Goodwill
2.9 Impairment of non-financial assets
2.10 Financial assets
2.11 Borrowing costs
2.12 Inventory
2.13 Share capital
2.14 Current and deferred income tax
2.15 Provisions
2.16 Revenue recognition
2.17 Property-related expenses and other costs
2.18 Interest income
2.19 Classification of assets and debt
2.20 Dividends
2.21 Segment information
2.22 Share-based payments
2.23 Assets classified as held for sale
Note 1
Corporate information
Note 2
Accounting principles
Bulk Infrastructure Group AS is a limited liability company
registered in Norway. The head office of the company is in
Karenslyst Allé 53, Oslo, Norway. The Company is the subsidiary
of the holding company Bulk Infrastructure Holding AS. The
Company is the parent company of Bulk Industrial Real Estate
AS, Bulk Data Centers AS and Bulk Fiber Networks AS. The
ultimate parent company of the Group is Green Keeper AS.
Bulk Industrial Real Estate is a Nordic real estate developer,
specializing in industrial buildings, large modern warehouses,
cross-dock terminals and logistics parks. The business area was
established in 2006 and has already developed and delivered
to customers more than 500,000 m² of high quality, flexible and
energy efficient facilities.
Bulk Data Centers is an industrial developer and operator of data
centers and data center services across the Nordics. Bulk has
a portfolio of assets, capabilities and partners to serve any data
center customer requirement in a fast, secure, cost efficient and
sustainable way. We operate scalable facilities, we continue to
add new sites to our portfolio, and we have access to strategically
located land. We have in-house expertise in data center design,
engineering and operations that combined with our industrial
real estate development experience and dark fiber network
deployments allow us to shape the full value chain of the data
processing infrastructure. We can serve customers in dedicated
hyperscale facilities and customers in need of server racks in a
Colo environment.
Bulk Fiber Networks owns and controls dark fiber infrastructure
with the purpose of enabling the Nordics for large scale data
processing. Our fiber infrastructure is modern with high capacity
including both subsea and terrestrial systems. We can offer
dark fiber to carriers, large scale data center customers and
others that want to produce bandwidth services on top of
our infrastructure. Bulk considers itself as an infrastructure
provider within fiber, being a partner rather than a competitor
to traditional carriers. Bulk has available thousands of km of
dark fiber, including both intercontinental, North European and
intra-Nordic infrastructure that connects main European markets
as well as the US. We continue to explore new subsea and
terrestrial fiber routes that could be strategic enablers for the
data center growth in the Nordics.
The Board of Directors authorized these financial statements for issue on March 23, 2023.
Bulk Infrastructure Group AS Annual Report 2022 Bulk Infrastructure Group AS Annual Report 2022
40 41
2.4 Foreign currency translation
The Group’s presentation currency is NOK. This is also the
functional currency of the parent company and most of the
subsidiaries. The Group has two subsidiaries in the UK of which
the functional currency is GBP. Further, five subsidiaries are
located in Denmark and have DKK as the functional currency.
The balance sheet items of foreign subsidiaries are translated and
consolidated with the year-end currency rate. The income state-
ment is translated using the average currency rate for the period.
Foreign currency transactions are translated into the functional
currency using the exchange rates prevailing at the dates of the
transactions. Monetary assets and liabilities in foreign curren-
cies are translated to the year-end transaction date. Foreign
exchange gains and losses are recognized in the income
statement. The average exchange rate was 1.3581 DKK/NOK
in 2022 (2021: 1.3631) and 11.8464 GBP/NOK in 2022 (2021:
11.9398). At 31 December 2022 an exchange rate of DKK/NOK
1.4138 (2021: 1.3432) and GBP/NOK 11.8541 (2021: 11.8875)
was used for the valuation of balance sheet items.
2.5 Investment property
Property held with the purpose of achieving rental income, increase
in value, or both, are classified as investment property. Investment
property also include property under development for future use as
investment property.
Owned investment property is initially measured at cost. Transac-
tion costs are included in the initial measurement. Cost comprises
of the purchase price and any directly attributable expenditure, in-
cluding professional fees for legal services, property transfer taxes
and other transaction costs.
After initial recognition, the investment property is measured at
fair value. The Group obtains valuations on investment property
semi-annually from an external party. The valuations related to
projects under construction are presented at discounted fair value
of the property. The valuation does not account for costs related to
finalization of the projects. As such, management adjusts the valu-
ation on these projects with remaining construction cost. Gains or
losses arising from changes in fair value are recognized over profit
and loss in the period they arise. Management conducts internal
valuation based on input from projects on a quarterly basis.
Subsequent costs relating to investment property are included in
the carrying amount if it is probable that they will result in future
economic benefits for the investment property and the costs can be
measured reliably. Expenses relating to operations and mainte-
nance of the investment property are recognized in profit and loss
in the financial period in which they are incurred.
Investment properties are derecognized when they are sold or are
permanently withdrawn from use and no future economic benefit
is expected if disposed of. All gains or losses relating to sales or
disposal are recognized in profit and loss.
Investment property is transferred from investment property only
when there is a change in use. A reclassification from investment
property to inventories is made when development with a view to
sell is commenced.
2.6 Property, plant and equipment
Properties that do not qualify as investment property is presented
as property, plant and equipment. Such property is mostly related
to fiber infrastructure, data center buildings, technical infrastructure,
land, and other fixed assets. Other fixed assets include, among
other things, electric cars and upgrade of rented office premises.
All property, plant and equipment are recognized at cost less
accumulated and impairment losses. Cost includeXs expenditure
that is directly attributable to the acquisition of the item.
Subsequent costs are included in the assets carrying amount or
recognized as a separate asset, as appropriate, only when it is
probable that future economic benefits associated with the item
will flow to the group and the cost of the item can be reliable
measured. All other repairs and maintenance are recognized in
profit and loss as incurred.
Land is not depreciated. However, ground works that are subject
to physical deterioration will be depreciated. Depreciation on
assets under construction does not commence until they are
complete and available for use. All other items of property,
plant and equipment are depreciated over their expected useful
economic lives. The expected useful economic life currently
ranges from 4 – 50 years, of which the highest expected life
relates to data center buildings and fiber infrastructure.
2.7 Lease agreements
(a) When a group company is the lessee
Upon lease commencement the Group recognizes a right-of-use as-
set and a lease liability. The right-of-use asset is initially measured at
the amount of the lease liability plus any initial direct costs incurred.
After lease commencement, the Group measures the right-of-use
asset using a cost model.
Under the cost model a right-of-use asset is measured at cost
less accumulated depreciation and accumulated impairment. The
lease liability is initially measured at the present value of the lease
payments payable over the lease term, discounted at the rate implicit
in the lease if that can be readily determined. If that rate cannot be
readily determined, the Group uses its incremental borrowing rate.
Variable lease payments that depend on an index or a rate are in-
cluded in the initial measurement of the lease liability and are initially
measured using the index or rate as at the commencement date.
Amounts expected to be payable by the Group under residual value
guarantees are also included. Variable lease payments that are not
included in the measurement of the lease liability are recognized in
profit or loss in the period in which the event or condition that triggers
payment occurs.
The lease liability is subsequently remeasured to reflect changes in:
• the lease term (using a revised discount rate)
• the assessment of a purchase option (using a revised
discount rate)
• the amounts expected to be payable under residual value guar-
antees (using an unchanged discount rate)
• future lease payments resulting from a change in an index or a
rate used to determine those payments (using an unchanged
discount rate)
The remeasurements are treated as adjustments to the right-of-
use asset.
The majority of leases related to the terrestrial fiber in the Group
has been paid up-front. As such, there is no lease liability related
to the right-of-use asset.
(b) When a group company is the lessor
The group classifies each lease as an operating lease or a
finance lease. A lease is classified as a finance lease if it transfers
substantially all the risks and rewards incidental to ownership
of an underlying asset. Otherwise a lease is classified as an
operating lease.
Examples of situations that individually or in combination would
normally lead to a lease being classified as a finance lease are:
• the lease transfers ownership of the asset to the lessee by the
end of the lease term
• the lessee has the option to purchase the asset at a price which
is expected to be sufficiently lower than fair value at the date the
option becomes exercisable that, at the inception of the lease, it
is reasonably certain that the option will be exercised.
• the lease term is for the major part of the economic life of the
asset, even if title is not transferred.
• at the inception of the lease, the present value of the minimum
lease payments amounts to at least substantially all of the fair
value of the leased asset.
• the leased assets are of a specialized nature such that only the
lessee can use them without major modifications being made.
Upon lease commencement, the Group recognize assets held
under a finance lease as a receivable at an amount equal to
the net investment in the lease. The group recognizes finance
income over the lease term of a finance lease, based on a pattern
reflecting a constant periodic rate of return on the net investment.
The Group recognizes operating lease payments as income on a
straight-line basis or, if more representative of the pattern in which
benefit from use of the underlying asset is diminished, another
systematic basis.
Property leased on an operational lease is included in investment
property on the group balance sheet. Rental income is included
on a straight-line basis over the period of the lease. The group
pays fee to consultants in negotiations of new lease agreements.
Fees paid in relation to new lease agreements are included in
the carrying amount of the investment property and is amortized
over the lease term. Other payments, free rental periods or other
incentives are also recognized on a straight-line basis over the
lease term.
The Group classifies its long-term fiber IRUs (Indefeasible right of
use) as finance leases for the following reasons:
• The leases transfer substantially all the risks and rewards
incidental to ownership of the underlying fiber assets.
• The lease terms are for the major part of the economic life of the
fiber assets.
The Group classifies its short-term fiber IRUs as operational
leases, as none of the above criteria for classification as financial
lease are met for these IRUs. Finance lease is relevant for the
fiber sale carried out in 2021 and expected in Q1 2023 on the
Havfrue cable system. For this IRU, the above criteria are met as
the fiber is transferred for the expected economic life of the fiber
and the risks and rewards related to the ownership is entirely
transferred to the customer. Hence, Bulk will treat the sale as
a finance lease and dispose the fiber infrastructure from the
balance sheet. The associated gain or loss will be presented
over operating profit and loss.
2.8 Goodwill
Goodwill represents the excess of the cost of a business com-
bination over, the Group’s interest in the fair value of identifiable
assets, liabilities and contingent liabilities acquired and, the total
acquisition date fair value of the identifiable assets, liabilities
and contingent liabilities acquired.
The cost of a business combination comprises the fair value of
assets given, liabilities assumed, and equity instruments issued,
plus the amount of any non-controlling interests in the acquiree
plus, if the business combination is achieved in stages, the fair
value of the existing equity interest in the acquiree. Contingent
consideration is included in cost at its acquisition date fair value
and. Direct costs of acquisition are recognized immediately as
an expense.
Goodwill is measured at cost less any accumulated impairment loss.
As of December 31, 2022, the goodwill in the Group is related
to an acquisition in the beginning of the year. Refer note 11 for
further information.
2.9 Impairment of non-financial assets
Non-financial assets are reviewed for impairment whenever
events or changes in circumstances indicate that the carrying
amount may not be recoverable. Goodwill, intangible assets that
have an indefinite useful life or intangible assets not ready to use
are also tested annually for impairment.
For the purposes of assessing impairment, assets are grouped
at the lowest levels for which there are largely independent cash
inflows (cash-generating units). An impairment loss is recognized
for the amount by which the asset’s/CGU’s carrying amount
exceeds its recoverable amount. The recoverable amount is the
higher of an asset’s fair value less costs of disposal and value in
use. Prior impairments of non-financial assets other than goodwill,
are reviewed for possible reversal at each reporting date.
2.10 Financial assets and liabilities
Financial assets
The group currently classifies its financial assets in one of the
following categories: (a) at fair value through profit or loss and (b)
loans and receivables. Management determines the classification
of its financial assets at initial recognition.
(a) Financial assets at fair value through profit and loss
Financial assets that are not measured at amortized cost or fair
value through other comprehensive income, is measured at fair
value through profit or loss. A financial asset is classified in this
category if acquired principally for the purpose of selling in the
short term. Derivatives are also measured at fair value through
profit and loss, unless they are designated as hedge instruments.
The Group does not apply hedge accounting. Assets in this
category are classified as current assets if expected to be settled
within 12 months, otherwise they are classified as non-current.
The Group currently has three interest rate swaps, of which two is
related to loans in the Industrial Real Estate segment, and one in
the Data Center segment. The fair value change related to swaps
are measured through profit and loss. Further, the Group holds
investments in shares that are measured at fair value through
profit and loss.
Financial assets are initially recognized at fair value, and trans-
action costs are expensed. Gains or losses arising from changes
in the fair value of the ‘financial assets at fair value through profit
or loss’ category is presented as financial items in the income
statement.
Financial assets are derecognized when the rights to receive cash
flows from the investments have expired or have been transferred
and the group has transferred substantially all risks and rewards
of ownership.
Bulk Infrastructure Group AS Annual Report 2022 Bulk Infrastructure Group AS Annual Report 2022
42 43
(b) Financial assets at amortized cost
Financial assets are measured at amortized cost when the financial
asset is held to collect contractual cash flows and when the con-
tractual terms of the financial asst give rise on specific dates to cash
flows that are solely payments of principal and interest on the princi-
pal amount outstanding. They are included in current assets, except
for maturities greater than 12 months after the end of the reporting
period. These are classified as non-current assets. The group’s
financial assets at amortized cost comprise ‘receivable from related
party’, ‘trade and other receivables’ and ‘cash and cash equivalents’
in the balance sheet.
Receivable from related party
Receivable from related party is a receivable from associated
company. The receivable is classified as non-current as it is
expected to be collected in more than one year.
Trade receivables
Trade receivables are amounts due from customers for goods
sold or services performed in the ordinary course of business. If
collection is expected in one year or less (or in the normal operat-
ing cycle of the business if longer), they are classified as current
assets. If not, they are presented as non-current assets.
Cash and cash equivalents
Cash and cash equivalents include cash in hand, bank deposits,
other short-term highly liquid investments with original maturities
of three months or less.
Financial assets at amortized cost are initially recognized at
fair value, transaction costs are added to the carrying amount.
Financial assets at amortized cost are subsequently carried at
amortized cost.
Impairment of financial assets
The group recognizes an allowance for expected credit losses
(ECLs) for all debt instruments not held at fair value through profit
or loss. ECLs are based on the difference between the contrac-
tual cash flows due in accordance with the contract and all the
cash flows that the Group expects to receive, discounted at an
approximation of the original effective interest rate. The expected
cash flows will include cash flows from the sale of collateral held
or other credit enhancements that are integral to the contractu-
al terms. For credit exposures for which there has not been a
significant increase in credit risk since initial recognition, ECLs are
provided for credit losses that result from default events that are
possible within the next 12-months (a 12-month ECL). For those
credit exposures for which there has been a significant increase
in credit risk since initial recognition, a loss allowance is required
for credit losses expected over the remaining life of the exposure,
irrespective of the timing of the default (a lifetime ECL).
For trade receivables and contract assets, the Group applies a
simplified approach in calculating ECLs. Therefore, the Group
does not track changes in credit risk, but instead recognizes a
loss allowance based on lifetime ECLs at each reporting date.
Financial liabilities at amortized cost
Financial liabilities at amortized cost include all financial liabilities
not classified at fair value through profit and loss. All the group’s
financial liabilities, except for derivatives, are classified as financial
liabilities at amortized cost.
Trade payables and other short-term payables
Trade payables are obligations to pay for goods or services that
have been acquired in the ordinary course of business from
suppliers. Accounts payable are classified as current liabilities if
payment is due within one year or less. If not, they are presented
as non-current liabilities.
Trade payables are recognized initially at fair value and subsequently
measured at amortized cost using the effective interest method.
Borrowings
Borrowings are recognized initially at fair value, net of transaction
costs incurred. Borrowings are subsequently carried at amortized
cost using the effective interest method. The difference between
the proceeds (net of transaction costs) and the redemption value
is recognized in the income statement over the period of the
borrowings using the effective interest method.
Offsetting financial assets and obligations
Financial assets and liabilities are offset, and the net amount
reported in the balance sheet when there is a legally enforceable
right to offset the recognized amounts and there is an intention
to settle on a net basis or realize the asset and settle the liability
simultaneously.
Derecognition of financial assets and liabilities
Financial assets are derecognized when the rights to receive cash
flows from the investments have expired or have been transferred
and the group has transferred substantially all risks and rewards
of ownership. Financial liabilities are derecognized when the
obligation under the liability is discharged or cancelled or expires.
This normally happens when the group pays the financial liability.
2.11 Borrowing costs
General and specific borrowing costs directly attributable to
the acquisition, construction or production of qualifying assets,
which are assets that necessarily take a substantial period of
time to get ready for their intended use or sale, are included in
the cost of those assets.
Investment income earned on the temporary investment of specific
borrowings pending their expenditure on qualifying assets is
deducted from the borrowing costs eligible for capitalization.
All other borrowing costs are recognized in profit or loss in the
period in which they are incurred.
Financial liabilities are presented as non-current liabilities when
the group has an unconditional right to defer settlement for at
least 12 months after of the end of the reporting period.
2.12 Inventory
Raw materials, work in progress and finished goods are stated at
the lower of cost and net realizable value. Cost comprises direct
materials, direct labor and an appropriate proportion of variable
and fixed overhead expenditure, the latter being allocated on the
basis of normal operating capacity. Costs are assigned to individual
items of inventory on the basis of weighted average costs. Costs
of purchased inventory are determined after deducting rebates and
discounts. Net realizable value is the estimated selling price in the
ordinary course of business less the estimated costs of completion
and the estimated costs necessary to make the sale.
2.13 Share capital
Ordinary shares are classified as equity. Incremental costs directly
attributable to the issue of new ordinary shares or options are
shown in equity as a deduction, net of tax, from the proceeds.
Where any group company purchases the company’s equity share
capital (treasury shares), the consideration paid is deducted from
equity. When such ordinary shares are subsequently reissued,
any consideration received, is included in equity attributable to the
company’s equity holders. Voting rights related to treasury shares
are annulled and no dividend is allocated to treasury shares.
2.14 Current and deferred income tax
The tax expense for the period comprises current and changed in
deferred tax. Tax expense is recognized in the income statement,
except to the extent that it relates to items recognized in other com-
prehensive income or directly in equity. In this case, the tax is also
recognized in other comprehensive income or directly in equity.
The current income tax expense is calculated on the basis of the
tax laws enacted or substantively enacted at the balance sheet
date in the countries where the company and its subsidiaries
operate and generate taxable income. Management periodically
evaluates positions taken in tax returns with respect to situations
in which applicable tax regulation is subject to interpretation. It
establishes provisions where appropriate on the basis of amounts
expected to be paid to the tax authorities.
Deferred tax assets and liabilities are recognized on temporary
differences arising between the tax bases of assets and liabil-
ities and their carrying amounts in the consolidated financial
statements. Deferred tax is not recognized if it arises from initial
recognition of an asset or liability in a transaction other than a
business combination that at the time of the transaction affects
neither accounting nor taxable profit or loss.
Deferred tax assets and liabilities are determined using tax rates
(and laws) that have been enacted or substantively enacted by the
balance sheet date and are expected to apply when the related
deferred tax asset is realized, or the deferred tax liability is settled.
Deferred tax assets are recognized only to the extent that it is
probable that future taxable profit will be available against which
the temporary differences can be utilized.
Deferred income tax liabilities are provided on taxable temporary
differences arising from investments in subsidiaries and associ-
ates, except for deferred income tax liability where the
timing of the reversal of the temporary difference is controlled by
the group and it is probable that the temporary difference will not
reverse in the foreseeable future.
Deferred tax assets and liabilities are offset when there is a legally
enforceable right to offset current tax assets against current tax li-
abilities and when the deferred income taxes assets and liabilities
relate to income taxes levied by the same taxation authority on
either the same taxable entity or different taxable entities where
there is an intention to settle the balances on a net basis
.
2.15 Provisions
Provisions for environmental restoration, restructuring costs and
legal claims are recognized when the group has a present legal
or constructive obligation as a result of past events, it is probable
that an outflow of resources will be required to settle the obliga-
tion, and the amount has been reliably estimated. Restructuring
provisions typically comprise lease termination penalties and
employee termination payments. Provisions are not recognized
for future operating losses.
Where there are a number of similar obligations, the likelihood that
an outflow will be required in settlement is determined by consid-
ering the class of obligations as a whole. A provision is recognized
even if the likelihood of an outflow with respect to any one item
included in the same class of obligations may be small.
Provisions are measured at the present value of the expenditures
expected to be required to settle the obligation using a pre-tax rate
that reflects current market assessments of the time value of money
and the risks specific to the obligation. The increase in the provision
due to passage of time is recognized as interest expense.
2.16 Revenue recognition
Revenue is recognized when or as control of a good or service
transfers to a customer. The amount recognized reflects the con-
sideration to which the Group expects to be entitled in exchange for
those goods or services.
Revenue comprises of rental income, revenue from property sales,
revenue from sales and other revenue. Rental income and revenue
from property sales are mainly generated in the Industrial Real
Estate segment. Revenue from sales is attributable to Data Centers
and Fiber Networks.
Rental income
Rental income arising from operating leases on investment property
is accounted for on a straight-line basis over the lease term.
Income arising from expenses recharged to tenants is recognized in
the period the associated cost is incurred.
Revenue from sale of dark fiber (IRUs) is recognized based on the
classification of individual contracts as either financial or operational
leases, in accordance with IFRS 16. The majority of IRU contracts
are short-term and classified as operational lease. The Group
recognizes lease payments on a straight-line basis as rental income
over the period of the IRU.
Revenue from property sales
Revenue from property sales is generated from sale of complet-
ed property or sale of property under construction. For sale of
completed property, revenue is recognized at point of sale. In the
occasion where a contract is entered into for sale of property un-
der construction, we have considered the performance obligations
satisfied over time in accordance with IFRS 15. The criteria for
revenue recognition over time read as follows:
• the customer simultaneously receives and consumes the benefits
provided by the entity’s performance as the entity performs
• the entity’s performance creates or enhances an asset (for
example, work in progress) that the customer controls as the
asset is created or enhanced or
• the entity’s performance does not create an asset with an
alternative use to the entity and the entity has an enforceable
right to payment for performance completed to date
One of the three criteria needs to be met for the revenue from the
sale of property under construction to be recognized over time. The
first criteria is not applicable as property is not a service that can be
consumed as the construction is ongoing. The third criteria is not
met as the Group could construct the property for rental purpos-
es, and as such, create an alternative use. However, the second
criteria is considered more relevant. The Group’s procedure is that
no control of the property is transferred to the buyer while the con-
struction is ongoing. As such, the buyer cannot utilize the property
before delivery. Further, the risk of the project lies with the Group as
the price is already agreed by contract and additional costs would
accrue to the Group. Following these arguments, we conclude
that none of the criteria for the performance obligations satisfied
over time is met. Hence, the Group recognize revenue from sale
of property under construction at point of delivery when all control
is transferred to the buyer. Payment terms from property sales are
usually upon completion in the case of construction of a property
Bulk Infrastructure Group AS Annual Report 2022 Bulk Infrastructure Group AS Annual Report 2022
44 45
and upon delivery in the case of sale of completed properties.
Contracts generally do not have significant financing components,
but occasionally contracts relating to property sales contain guaran-
tee rent components.
Revenue from sales
Revenue from sales is comprised of sale of telehousing services in
the fiber segment and revenue from sales of data center services.
Revenue from sales of data center service is comprised of sale of
data center services and related goods. These services consist
of cooling, security, and access to fiber for the customer’s data
servers. The services are invoiced up-front monthly or quarterly,
based on the contracts, and revenue accrued and recognized
monthly. Further, electricity is invoiced monthly and settled based
on annual calculation of actual consumption at the end of the
year. The revenue is recognized when control of the goods or
services are transferred to the customer. The data center services
are simultaneously received and consumed by the customer.
As such, revenue is recognized over time in line with the perfor-
mance obligations satisfied over time. In addition, “smart hands”
is offered to the customer, which is a service where data center
personnel make immediate physical adjustments or maintenance
on the server based on customer request. The service is invoiced
and recognized at point of delivery.
Revenue from sale of telehousing services is recognized in line
with data center services as outlined above. The telehouses
function as a small data center connecting the terrestrial fiber
infrastructure.
The group satisfies its obligations in contracts with customers re-
garding sale of telehousing services or data center services upon
delivery, or as services are rendered. Payment terms for revenue
from sales are typically 30 days
Other revenue
Other revenue mainly consists of business management for
external parties and common cost recharged. In addition, there
will at times by presented revenue generated within a segment
that is not suited for categorization on the core revenue financial
lines of that segment. For instance, leasehold improvements
within Bulk Industrial Real Estate. Other revenue is recognized
point in time as the shared costs are invoiced to tenants.
2.17 Property-related expenses and other costs
Costs directly related to the operation of existing properties are
recognized as property-related expenses, other costs are included
as administration costs. Costs are recognized as incurred.
Cost of property sales and cost of sales
Cost of sales is recognized as an expense in the period in which
the related revenue is recognized.
2.18 Interest income
Interest income is recognized using the effective interest method.
2.19 Classification of assets and debt
Assets and liabilities expected to be settled within 12 months, and
other items that are included in the company’s normal operating
cycle are classified as current. First year installment of the long-
term debt is classified as current liabilities.
2.20 Dividend distribution
Dividend distribution to the company’s shareholders is recognized
as a liability in the group’s financial statements in the period in
which the dividends are approved by the company’s shareholders.
2.21 Segment reporting
Operating segments are reported in a manner consistent with
the internal reporting provided to the chief operating decision
maker. The chief operating decision maker, who is responsible for
allocating resources and assessing performance of the operating
segments, has been identified as the corporate management.
2.22 Share-based payments
The Group currently has two arrangements with share-based
payments; a key employee share option plan, and a management
incentive program. The share-based payments are treated in line
with IFRS 2.
The key employee share option includes synthetic options, hence
the employee receives no ownership rights. Under the plan,
participants are granted options which vest by 1/3 each year over
a period of three years. The options may be realized in the period
01.01.2025 to 01.09.2026.
The management incentive program is established through the
company Klub Bulk AS. Under the program, participants are
granted A- and B-shares, of which the B-shares are preference
shares. A portion of the A-shares has an option element and
are assessed as options when accounted for in the financial
statements. The rights of the shares are the same, except that
the B-shares have a right to an annual return equal to 8% of the
face value of the shares. The shares granted give voting rights,
but carry no dividend. The program runs over a period of 60 to 80
months from the effective date of the program.
The fair value of the shares is calculated using an adjusted form
of the Black-Scholes model that takes into account the exercise
price, the term of the option, the impact of dilution (where mate-
rial), the share price at grant date and expected price volatility of
the underlying share, the expected dividend yield, the risk-free
interest rate for the term of the option, and the correlations and
volatilities of the peer group companies. The estimated value is
distributed as payroll expense over the period. The associated lia-
bility is booked as long-term debt and will be reclassified to short-
term debt upon one year of potential exercise. The calculation of
the fair value is assessed on an annual basis and the annual cost
is adjusted accordingly.
2.23 Assets classified as held for sale
Non-current assets are classified as held for sale if their carrying
amount will be recovered principally through a sale transaction
rather than through continuing use and a sale is considered highly
probable. The assets are measured at the lower of their carrying
amount and fair value less costs to sell. Assets classified as held
for sale are not depreciated while they are classified as held for
sale. The asset classified as held for sale is presented separately
from other assets in the balance sheet.
Bulk Infrastructure Group AS Annual Report 2022 Bulk Infrastructure Group AS Annual Report 2022
46 47
Note 3
Accounting estimates and significant judgements
When preparing the financial accounts according to IFRS the
group management makes judgement that may have significant
impact on the amounts recognised in the financial statements.
The management also makes estimates based on assumption.
Uncertainty relating to these assumptions and estimates may
require material adjustement to the carrying amount of the group
assets or liabilities in future periods.
Estimates
The group’s most significant estimates relates to the following:
Fair value of investment property
Investment property is recognized at fair value on the year end
date. As the Group collects external valuation semi-annualy for all
investment property, the estimate only relates to the adjustment
of the external valuation. These adjustments are made based on
the remaining construction cost and risk considerations. Risk con-
siderations are a discussion between management and engineers
responsible for the respective investment. See also note 6.
Impairment considerations regarding property, plant and
equipment
Data centers and fiber networks
At the end of each reporting period the Group will assess whether
there is any indication of impairment. Identification of impairment
indicators is based on an assessment of development in market
rates, earnings for the data centers and sale of fiber networks,
opex, operating profit, technological development, change in
regulations, interest rates and discount rate. If any indication ex-
ist, the Group will estimate the recoverable amount of the asset.
Recoverable amount is set as the highest of fair value less cost
to sell and value in use. If carrying value exceeds the estimated
recoverable amount, impairment is recognised. Impairments are
reversed in a later period if recoverable amount exceeds carrying
amount. As per year end 2021 and 2022 no indicators for impair-
ment were identified.
Judgements
Joint arrangements related to the Havfrue cable system
The Group has conducted significant judgements related to the
accounting treatment of the Havfrue cable system. The Havfrue
cable system connects the US to Norway, Denmark and Ireland.
The project is regulated through a Joint Build Agreements (JBA)
in a consortium, which involves four parties, including Bulk. The
agreement states the ownership and interests in the system, of
which each party will own and have exclusive use of at least one
fiber pair on the cable system. Decisions about relevant actvities
concerning the cables system, require unanimous approval by
the parties.
Following the outline of the agreement, management has assesed
the JBA to qualify as a joint arrangement in line with IFRS 11.
Further, due to the contractual agreement of joint control, the joint
arrangement is considered a joint operation. As such, the assets
and liabilities related to Bulk’s interest in the cables system is
recognised in the balance sheet, along with associated revenue
and cost.
Associated company
Bulk has a 25 % ownership in the company Berger Terminal Holding
II AS. If an entity holds, directly or indirectly, 20 % or more of the
voting power of the investee, it is presumed that the entity has
significant influence. In addition, Bulk holds the position for the
Executive Chair of the Board. As such, the investment is accounted
for using the equity method in line with IAS 28.
The Group performed a substancial sale of dark fiber on
the Havfrue cable system in 2021. Sale of dark fiber is mainly
performed through Indefeasible Right of Use contracts (IRUs).
The IRU is classified as a lease, but whether the treatment is a
finance or operating lease, is dependant on if the lease transfers
substantially all the risks and rewards incidental to ownership of the
underlying dark fiber. Based on an assessment of IFRS 16 and the
details of the relevant IRU, management has concluded that the
dark fiber sale qualify as a finance lease. The IRU applies for the
economic life of the dark fiber, estimated to 20 years, and the risks
and rewards related to the fiber is transfered to the customer in its
entirety. As such, the fiber sale is treated as a disposal of fiber from
property plant an equipment and the associated net gain or loss is
presented over opertaing profit and loss.
A second transaction of the same nature is expected to take place
in Q1 2023. The sale will be handled in line with the sale in 2021.
Bulk Infrastructure Group AS Annual Report 2022 Bulk Infrastructure Group AS Annual Report 2022
48 49
Note 4
Segment information
Bulk Infrastructure Group has the following strategic operating segments by December 31, 2022
presented in accordance with internal reporting to management
Operating activities are based in Norway, Denmark and the United Kingdom.
Operating profit and loss after segment 31.12.22 Industrial Real Estate Data Centers Fiber Networks Group/other Eliminated Total
(Figures in NOK '000) 2022 2021 2022 2021 2022 2021 2022 2021 2022 2021 2022 2021
Rental income* 147,528 83,342 19,576 - 8,561 4,567 1,408 - - - 177,073 87,909
Revenue property sales -8,269 182,537 - - - - - - - - -8,269 182,537
Revenue from sales* - - 71,374 58,507 1,930 1,472 - - -1,994 - 71,310 59,979
Other revenue 6,147 8,852 28,099 23,712 1,302 943 70,158 60,777 -69,691 -59,035 36,015 35,248
- Shared costs tenants 6,147 5,685 2,157 6,350 - - - - - - 8,304 12,035
- Leasehold improvements - 3,166 - - - - - - - - - 3,166
- Electricity - - 25,942 16,293 820 - - - - - 26,762 16,293
- Business management/other - - - 1,069 483 943 70,158 60,777 -69,691 -59,035 949 3,754
Total revenue and other income 145,406 274,731 119,049 82,219 11,793 6,981 71,565 60,777 -71,686 -59,035 276,129 365,673
Property-related expenses 13,510 12,269 7,723 - - - - - - - 21,233 12,269
Cost of property sales - 173,883 - - - - - - - - - 173,883
Cost of sales - - 51,924 48,537 15,822 12,755 - - - - 67,746 61,291
Other cost 57,124 46,637 206,386 155,092 48,212 54,586 71,402 67,472 -62,739 -59,035 320,386 264,751
Total expenses 70,634 232,789 266,034 203,628 64,034 67,341 71,402 67,472 -62,739 -59,035 409,365 512,195
Operating profit before fair value adjustments on investment properties 74,772 41,942 -146,985 -121,410 -52,241 -60,360 164 -6,694 -8,947 - -133,237 -146,522
Fair value adjustments on investment properties -369,200 1,352,819 - - - - - - - - -369,200 1,352,819
Operating profit -294,428 1,394,761 -146,985 -121,410 -52,241 -60,360 164 -6,694 -8,947 - -502,437 1,206,297
Net financial items -100,095 14,276 40,533 -11,389 -17,049 -8,297 20,326 -5,992 - - -56,286 -11,402
Profit before income tax -394,523 1,409,037 -106,452 -132,798 -69,290 -68,657 20,490 -12,687 -8,947 - -558,722 1,194,895
Income tax expense -63,735 307,719 -36,887 -22,634 -12,480 -14,245 -3,074 -3,831 - - -116,176 267,009
Profit for the year -330,788 1,101,318 -69,565 -110,164 -56,810 -54,412 23,564 -8,856 -8,947 - -442,546 927,885
Other comprehensive income 14,063 -1,082 4,615 -5,402 -261 67 - - - - 18,417 -6,417
Other comprehensive income for the year, net of tax 14,063 -1,082 4,615 -5,402 -261 67 - - - - 18,417 -6,417
Total comprehensive income -316,725 1,100,236 -64,950 -115,567 -57,071 -54,345 23,564 -8,856 -8,947 - -424,129 921,468
*Income related to dark fiber on IRU contracts has been reclassified from “Revenue from sales” to “Rental income” in 2021 figures to align with 2022 presentation, which is in line with IFRS 16.
Please also see note 2 for further explanation of the segments
Bulk Infrastructure Group AS Annual Report 2022 Bulk Infrastructure Group AS Annual Report 2022
50 51
Note 5
Rental income
Note 6
Investment property and inventories property
Investment property
(Figures in NOK ‘000) 2022 2021
Fair value 01.01 4,184,248 1,777,179
Additions:
- Capital expenditure 676,821 399,046
- Acquisition of property 131,446 693,965
- Sale of real estate infrastructure -29,647 0
- Minority share of acquisition of property - 18,702
- Sale of property - -
Transferred to property under development - -43,160
Currency translation on property in foreign subsidiaries 34,783 -14,304
Changes in fair value -369,200 1,352,819
Fair value 31.12 4,628,451 4,184,248
Income and expenses from investment property
Income from rent 147,528 83,342
Other revenue - shared cost tenants 6,147 5,685
Expenses related to leased property 13,510 12,269
Note 6
Investment property and inventories property
(Figures in NOK ‘000) 2022 2021
Recognized rental income
Recognized minimum rent from minimum payments 147,528 83,342
Recognized variable rent - -
Total income from rent 147,528 83,342
The rental income presented here is only related to investment property.
Future minimum payments to be received under non-cancellable leases:
2022 2021
Within 1 year 190,995 150,688
During year 2 204,942 187,196
During year 3 192,196 157,188
During year 4 191,201 187,994
During year 5 189,037 181,827
After 5 years 834,343 924,354
Total 1,802,714 1,789,248
Carrying amount of assets leased under operating leases are as follow:
31.12.2022 31.12.2021
Investment property 4,628,451 4,184,248
Total 4,628,451 4,184,248
Overview over input used for valuation 2022 2021
Valuation level 3 3
Valuation model DCF DCF
Fair value as of December 31 4,628,451 4,184,248
Estimated CPI 4,0 % 5,1 %
Total sqm 234,439 220,247
Current rent per sqm (range) 527 - 2,146 444 - 2,060
Current rent per sqm (average) 1,014 972
Remaining lease period actual contracts (range) 3,3 - 16,4 0,8-17,7
Remaining lease period actual contracts (average) 8,3 7,7
Market rent per sqm (range) 519 - 1,700 464 - 1,602
Market rent per sqm (average) 1,060 1,109
Actual vacancy 0,7 % 1,8 %
Valuation yield/discount rate (range) 4,34% - 6,97% 4,13% - 6,75%
Valuation yield/discount rate (average) 5,27% 4,60%
Bulk Infrastructure Group AS Annual Report 2022 Bulk Infrastructure Group AS Annual Report 2022
52 53
Fair value change
Variables Changes in variables + -
Yield +/- 0.25% -344 379
Market rent +/- 5% 334 -333
Property under development
(Figures in NOK ’000) 2022 2021
Inventory value 01.01 - 19,599
Additions:
- Reclassification from invenstment property - 43,160
- Additions - 112,181
- Sale of inventory property under development - -174,939
Inventory value 31.12 - -
All investment properties are valued using discounted cash flow. Key factors are ongoing revenue and expenses relating to the property,
market lease, discount factor and inflation. Macro economic assumptions are used, but each property is also subject to individual
appraisal. To determine each discount rate, the property location, attractiveness, quality and the general market conditions for real
estate, credit market, solidity of tenants and contracts are considered. The sensitivity when evaluating fair value for investment property
is connected to yield, interest rate level, inflation (CPI) and marked lease for the properties.
Future leasing payments: The payments are estimated based on actual location, type and condition of the current building.
The estimates are supported by existing leases, as well as recently lease agreements for similar
properties in the same area.
Discount rate: The discount rate is based on existing market rates, adjusted for the estimated uncertainty in terms
of size and future cash flows.
Estimated vacancies : The estimate is firmly set on the basis of the actual market conditions and the expected market
conditions at the end of existing leases.
Cost of Ownership: The cost of ownership expenses are estimated based on the estimated maintenance costs regarding
maintaining the building’s capacity over its economic lifetime.
Fair value of investment property
Investment property is recognized at fair value based on estimation of value from an independent party, Malling & Co. The valuation is
carried out semi-annually, last performed as of December 31, 2022.
The sensitivity of the fair value of investment properties are thus among others associated yield, interest rates, inflation (CPI) and the
market rent for the properties. As indicated below are the separate effects of changes in these variables (amounts in NOK million):
Bulk Infrastructure Group AS Annual Report 2022 Bulk Infrastructure Group AS Annual Report 2022
54 55
Administration costs
(Figures in NOK ’000) 2022 2021
Staff costs (see note 8) 110,601 99,318
Depreciation (see note 15 and 16) 77,769 36,150
Impairment (see note 15) - 16,948
Management, accounting, legal and consulting fees 37,624 31,934
Auditors 6,873 4,398
Depreciation right-of-use assets 12,696 4,243
Other operating expenses 74,823 71,761
Total other operating expenses 320,386 264,751
Audit fees 2022 2021
Statutory audit (including technical assistance with reporting) 5,387 3,488
Other services not related to auditing 1,040 910
Other assurance services 446 -
Total audit costs 6,873 4,398
The group recognised no operating expenses related to investment property that did not generate rental income in 2022.
Note 7
Other operating expenses
Note 8
Employee benefit expense
(Figures in NOK ’000) 2022 2021
Salaries and remuneration 109,843 86,662
Social security costs 14,642 11,503
Pension cost for defined contribution plan 2,868 1,936
Share-based payments* 11,546 8,947
Other employee expenses 3,437 3,746
Capitalized wages -20,189 -13,476
Total payroll costs 110,601 99,318
Number of employees at 31 December 81 70
Pursuant to the Norwegian Act on Mandatory Occupational Pension, Bulk Infrastructure Group AS, must operate certain
pension plans. The company has plans which satify these requirements (a defined contribution plan for all employees).
*Share-based payments have been assessed in 2022, which resulted in an alteration in the 2021 figures.
Refer note 9 for further information.
Remuneration of senior management and the Board of directors 2022
Name Title Salary Bonus Pension Board fee Other benefits
Jon Gravråk CEO 3,441 2,378 38 - 237
Gaute Krekling CFO 2,183 272 38 - 123
Peder Nærbø Executive Chair 4,300 - 38 - 12
Torbjørn T. Moe Chief Business Development Officer 2,565 499 38 - 144
Nina Hage EVP, Industrial Real Estate 2,430 417 38 - 15
Gisle M. Eckhoff EVP, Data Center 2,370 333 38 - 14
Inger Gløersen Folkeson COO, EVP Fiber Networks 1,838 143 38 - 123
Total 19,126 4,041 269 - 668
Remuneration of senior management and the Board of directors 2021
Name Title Salary Bonus Pension Board fee Other benefits
Jon Gravråk CEO 3,233 913 35 - 151
Gaute Krekling CFO 2,106 182 35 - 124
Peder Nærbø Executive Chair 2,758 2,669 35 150 80
Torbjørn T. Moe EVP Business Areas 2 484 413 35 150 144
Nina Hage* EVP, Industrial Real Estate 1,042 - 28 - 8
Gisle M. Eckhoff* EVP, Data Center 833 - 22 - 4
Inger Gløersen Folkeson* COO, EVP Fiber Networks 721 - 18 - 41
Total 13,177 4,176 209 300 551
*Nina Hage was employed August 2, 2021. Gisle M. Eckhoff was employed September 1, 2021. Inger Gløersen Folkeson was
employed August 16, 2021.
In the event of resignation, the CEO, CFO and the EVPs are entitled to 6 months of salary.
Shares held by executive officers and directors
The following board members and chief executives have indirect ownership in Bulk Infrastructure Group AS:
Ownership Capital ratio
Peder Nærbø Executive Chair indirect ownership 52,7% 52,7%
Torbjørn T. Moe Board member indirect ownership 3,7% 3,7%
CEO Jon Gravråk and CFO Gaute Krekling have ownership of 3% and 0,75%, respectively, of Klub Bulk AS, which indirectly owns
3,69% of the total number of shares in Bulk Infrastructure Group AS.
Mangement has shares in Klub Bulk AS. There is an agreement in place regarding future repurchase of shares in Bulk Infrastructure
Holding AS at market price. The agreement runs over 5 years, of which 2 years remain. Refer note 9 for further information.
Bulk Infrastructure Group AS Annual Report 2022 Bulk Infrastructure Group AS Annual Report 2022
56 57
Note 9
Share-based payments
Key Employee Share Option Plan
The parent company of Bulk Infrastructure Group AS, Bulk Infrastructure Holding AS, established a share option plan in the end of 2021.
The plan is effective as of January 1, 2022. The relevant employees is employed in Bulk Infrastructure Group AS and subsidiaries, as
such the option cost is accounted for in this Group. The options are synthetic, hence the employee receives no ownership rights. The
Employee Option Plan is designed to provide long-term incentives for key employees and executives to deliver long-term shareholder
returns. Under the plan, participants are granted options which vest by 1/3 each year over a period of three years. The options may be
realized in the period January 1, 2025 to September 1, 2026. Participation in the plan is at the board’s discretion, and no individual has
a contractual right to participate in the plan or to receive any guaranteed benefits.
In the given period of realization, 25 % of the options has to be exercised upon each realization. The gain depends on Bulk Infrastructure
Holding AS’s total shareholder return, including share price growth, dividends and capital returns.
Options are granted under the plan for no consideration and carry no dividend or voting rights. When exercisable, any gain from the
options are paid as an extraordinary bonus within three months of realization. The gain will only become payable if the employee is still
employed and not in resignation at the time of payment.
The exercise price of options is based on the weighted average price at which the company’s shares are traded in share issues
targeting minority interests.
Set out below are summaries of options granted under the plan:
(Figures in NOK ’000) 2022 2021
Average exercise
price per share
option
Number of
options
Average exercise
price per share
option
Number of
options
As at January 1 - - - -
Granted during the period 19,94 902,570 - -
Exercised during the period - - - -
Forfeited during the period - - - -
As at December 31 19,94 902,570 - -
The share option plan was effective January 1, 2022. As such, all options are presented as granted as of December 31, 2022.
Options can not be exercised until January 1, 2025.
Share options outstanding at the end of the period have the following expiry dates and exercise prices:
Grant date Expiry date Exercise price
Share options
Dec 31, 2022
Share options
Dec 31, 2021
January 1, 2022 September 1, 2026 19,94 902,570 -
Fair value of options granted
The assessed fair value at grant date of options granted during the period ended December 31, 2022 was NOK 19,943 per option.
The fair value at grant date is independently determined using an adjusted form of the Black-Scholes model which includes a Monte
Carlo simulation model that takes into account the exercise price, the term of the option, the impact of dilution (where material), the
share price at grant date and expected price volatility of the underlying share, the expected dividend yield, the risk-free interest rate
for the term of the option, and the correlations and volatilities of the peer group companies.
The model inputs for options granted during the period ended December 31, 2022 included:
a) options are granted for no consideration and vest based on Bulk Infrastructre Holding AS ranking within a peer group of 16 selected
companies over a four-year period. Vested options are exercisable for a period of 1,75 years after vesting
b) exercise price: NOK 19,943
c) grant date: January 1, 2022
d) expiry date: September 1, 2026
e) share price at grant date: NOK 19,943
f) expected price volatility of the company’s shares: 37%
g) expected dividend yield: 0
h) risk-free interest rate: 3,1 %
The expected price volatility is based on the historic volatility of 16 peer group companies, adjusted for dividend and stock splits.
Management incentive program - Klub Bulk AS
The parent company of Bulk Infrastructure Group AS, Bulk Infrastructure Holding AS, established a management incentive program
through the company Klub Bulk AS in the end of 2019. The program was effective as of January 1, 2020. Based on an updated
assessment of the program in Klub Bulk AS, a new conclusion has been drawn for the financial treatment of the program and the
related commitment. The treatment of the commitment is in line with IFRS 2 Share-based payments. As such, the effect of the program
is calculated and accounted for in 2022 for the first time. The accumulated effects from the beginning of the program in 2020 is
incorporated in the comparative figures for 2021.
The incentive program is designed to provide long-term incentives for management to deliver shareholder returns. Under the program,
participants are granted A- and B-shares, of which the B-shares are preference shares. A portion of the A-shares has an option element
and are assessed as options when accounted for in the financial statements. The rights of the shares are the same, except that the
B-shares have a right to an annual return equal to 8% of the face value of the shares. The shares granted give voting rights, but carry
no dividend.
The program runs over a period of 60 to 80 months from the effective date of the program. After 60 months, the management share-
holders has a right, but no obligation, to exercise a put option, which needs to include a minimum of 25% of the A- and B-shares.
After 80 months, The Company has a right, but no obligation to purchase all of the shares in Klub Bulk AS related to the management
incentive program.
Set out below are summaries of the option element of the A-shares granted under the program:
2022 2021
Average exercise
price per share
Number of
A-shares
Average exercise
price per share
Number of
A-shares
As at January 1 158,94 55,278 158,94 55,278
Granted during the period - - - -
Exercised during the period - - - -
Forfeited during the period - - - -
As at December 31 158,94 55,278 158,94 55,278
Shares outstanding at the end of the period have the following expiry dates and exercise prices:
Grant date Expiry date Exercise price
A-shares
December 31, 2022
A-shares
December 31, 2021
January 1, 2020 December 31, 2025 158,94 55,278 55,278
Fair value of shares granted
The assessed fair value of the shares upon establishment of the program was NOK 100,16 per share as of January 1, 2020.
The fair value is determined by using an adjusted form of the Black-Scholes model which includes a Monte Carlo simulation model
that takes into account the exercise price, the term of the option, the impact of dilution (where material), the share price at grant date
and expected price volatility of the underlying share, the expected dividend yield, the risk-free interest rate for the term of the shares,
and the correlations and volatilities of the peer group companies.
The model inputs for the calculation for the period ended December 31, 2022 included:
a) shares vest until December 31, 2024. Vested shares are exercisable for a period of 20 months after vesting
b) exercise price: NOK 158,94
c) grant date: January 1, 2020
d) expiry date: December 31, 2025
e) share price at grant date: NOK 100,16
f) expected price volatility of the company’s shares: 37%
g) expected dividend yield: 0
h) risk-free interest rate: 3,1 %
The expected price volatility is based on the historic volatility of 16 peer group companies, adjusted for dividend and stock splits.
Bulk Infrastructure Group AS Annual Report 2022 Bulk Infrastructure Group AS Annual Report 2022
58 59
Note 10
Joint venture and associated companies
Acquisition of AE Bulk Co-Invest AS
On January 19, 2022, Bulk Infrastructure Group AS acquired additional 50 % of the shares in AE Bulk Co-Invest AS from Akershus
Energi. With the acquisition follows a ownership share of 25% in Berger Terminal Holding II AS, which is treated as an investment in
associated company. With that, the Group takes full ownership of AE Bulk Co-Invest AS, and the company is consolidated in full from
January 2022.
The acquisition is treated as an asset acquisition. The conclusion is made based on the identification of the individual asset related to
the ownership of shares in Berger Terminal Holding II AS. The acquisition resulted in a gain from the fair value of the remeasurment of
previously held equity investment amounting to NOK 2.4 million.
Acquisition of OS-IX Eiendom Holding AS
On January 19, 2022, Bulk Data Centers AS acquired additional 50 % of the shares in OS-IX Eiendom Holding AS. As such, the
company is no longer condisered an associated company, but a fully consolidated subsidiary. Refer note 11 for further information.
Associated companies 2022
(Figures in NOK ‘000)
Foundation /
Acquisition
date Country
Office
location
Owner-
ship
Book
value
01.01
Share
issues /
dividends
Share of
net profit
after tax
Book
value
31.12
Berger Terminal Holding II AS 19.01.2022 Norway Oslo 25% 47,703 -2,275 15,320 60,749
Bulk Park Enebakk AS 06.07.2020 Norway Oslo 50% 134,235 93 -58,310 76,018
Total 181,939 -2,182 -42,990 136,767
Associated companies 2021
(Figures in NOK ´000)
Foundation /
Acquisition
date Country
Office
location
Owner-
ship
Book
value
01.01
Share
issues /
dividends
Share of
net profit
after tax
Book
value
31.12
OS-IX Eiendom Holding AS 20.11.2015 Norway Oslo 50% 118,717 - -1,356 117,361
AE Bulk Co-Invest AS 02.11.2016 Norway Oslo 50% 19,817 -650 18,449 37,616
Bulk Park Enebakk AS 06.07.2020 Norway Oslo 50% 108,506 -34,445 60,174 134,235
Total 247,040 -35,095 77,267 289,212
Summary of financial information in the consolidated financial statement of Berger Terminal Holding II AS on 100% basis in
accordance with IFRS
Income statement:
(Figures in NOK ‘000) 2022 2021
Total income 20,517 20,017
Total expenses 1,539 834
Operating profit before fair value adjustments on investment properties 18,978 19,183
Fair value adjustments on investment properties 70,000 135,000
Operating profit 88,978 154,183
Net financial items -11,844 -8,568
Profit before income tax 77,134 145,615
Income tax expense 15,853 31,669
Profit for the year 61,281 113,946
Balance sheet:
Assets
Non-current assets 605,000 535,000
Current assets 11,434 7,392
- Cash and cash equivalents 11,191 6,697
Total assets 616,434 542,392
Equity and liabilities
Equity 256,276 163,522
Current liabilities 8,126 1,789
Non-Current liabilities 352,032 377,081
- Deferred tax 31,032 56,081
Total Equity and liabilities 616,434 542,392
Reconciliation of carrying amount
Shareholding (%) 2022 2021
Net assets 100% 256,276 -
Group’s shareholding in the company 25% 64,069 -
Carrying amount of Group’s shareholding 25% 64,069 -
Bulk Infrastructure Group AS Annual Report 2022 Bulk Infrastructure Group AS Annual Report 2022
60 61
Note 11
Business combinations and acquisitions
Acquisistion of OS-IX Eiendom Holding AS
On January 19, 2022, Bulk Data Centers AS acquired additional 50 % of the shares in OS-IX Eiendom Holding AS from Akershus
Energi AS. Acquiring the final 50 % of OS-IX is a natural step in Bulk’s strategy to scale a pan-Nordic platform of sustainable data
centers. With that, the Group takes full ownership of the OS-IX data center, and the company is consolidated from January 2022.
The acquisition is treated as a business combination and accounted for using the acquisition method. The consideration transferred is
measured at acquisition date fair value. No non-controlling interests were acquired. The acquisition resulted in a gain from the fair value
of the remeasurment of previously held equity investment amounting to NOK 87.6 million. Goodwill arising from the acquisition was
calculated to NOK 2 million. The consideration for the company was paid partly in January and with a seller’s credit settled in June 2022.
Assets acquired and liabilities assumed
The fair values of the identifiable assets and liabilities of OS-IX Eiendom Holding AS as at the date of acquisition were:
Assets Fair value recognised on acquisition
Property, plant and equipment 763,526
Patents and licenses 1,267
Deferred tax asset 13,248
Interest rate swap 1,675
Inventories 738
Trade and other receivables 29,309
Cash and cash equivalents 12,962
822,725
Liabilities
Borrowings 300,000
Other long-term debt 10,077
Trade and other payables 50,230
Deferred tax
liability 54,489
414,795
Purchase consideration
Total consideration 205,000
The fair value of the trade and other receivables equals the gross value and amounts to NOK 29,309,464. It is expected that the full
contractual amounts can be collected.
The deferred tax asset relates to losses carried forward and temporary differences related to property, plant and equipment.
The goodwill of NOK 2,069,960 comprises the value of expected synergies arising from the acquisition. None of the goodwill
recognised is expected to be deductable for income tax purposes.
The deferred tax liability mainly comprises the tax effect of the added value on property. In addition, some deferred tax is related to fair
value interest rate swaps.
Summary of financial information in the consolidated financial statement of Bulk Park Enebakk AS on 100% basis in
accordance with IFRS
Income statement:
(Figures in NOK ‘000) 2022 2021
Total income 2,223 2,303
Total expenses 853 1,265
Operating profit before fair value adjustments on investment properties 1,371 1,037
Fair value adjustments on investment properties -105,529 163,353
Operating profit -104,159 164,390
Net financial items -6,580 -10,098
Profit before income tax -110,739 154,292
Income tax expense 31,424 -33,944
Profit for the year -79,315 120,348
Balance sheet:
Assets
Non-current assets 301,194 438,264
Current assets 19,979 30,696
- Cash and cash equivalents 17,596 14,184
Total assets 321,173 468,960
Equity and liabilities
Equity 120,824 236,161
Current liabilities 5,530 6,430
- current financial liabilities other than accounts payable and provisions - 6,158
Non-current liabilities 194,819 226,369
- non-current financial liabilities other then accounts payable and privisions - -
-Deferred tax 40,671 72,094
Total Equity and liabilities 321,173 468,960
Reconciliation of carrying amount
Shareholding (%) 2022 2021
Net assets 100% 120,824 236,161
Group’s shareholding in the company 50% 60,412 118,081
Added value 50% - -
Carrying amount of Group’s shareholding 50% 60,412 118,081
Bulk Infrastructure Group AS Annual Report 2022 Bulk Infrastructure Group AS Annual Report 2022
62 63
Note 12
Financial income and costs
(Figures in NOK ‘000) 2022 2021
Share of profit/loss(-) of investments accounted for using the equity method -42,990 77,267
2022 2021
Remeasurement gain of previous held equity investments 90,056 -
Finance income
2022 2021
Interest income 8,306 1,051
Currency gain 94,086 16,589
Other finance income 239 1,603
Total finance income 102,631 19,243
Finance costs
2022 2021
Interest expense on borrowings measured at amortised cost 158,474 74,540
Finance expense on derivatives 2,046 2,711
Currency loss 61,945 31,311
Other finance costs 10,585 4,250
Total finance costs 233,049 112,812
Net financial items -83,353 -16,303
Net gains / losses on financial assets / liabilities valued at fair value
Derivatives 2022 2021
Fair value adjustments on derivatives 27,067 4,901
Net gain on financial instruments at fair value 27,067 4,901
Bulk Infrastructure Group AS Annual Report 2022 Bulk Infrastructure Group AS Annual Report 2022
64 65
Note 13
Tax
Note 14
Goodwill and impairment
The goodwill included in the balance sheet is related to the acquisition of OS-IX Eiendom Holding AS on January 19, 2022. Refer
note 11 for further information. As the acquisition was carried out in the current period, the value of the company and the corresponding
goodwill is still considered to be valid as of year-end. There has not been any significant changes in the valuation factors. As such,
the factors applied as a basis for the acquisition were also the basis for the impairment test at yearend. No indicators of impairment
was identified.
(Figures in NOK ‘000)
Loss carried
forward
Investment
property
Financial
derivatives
Real Estate
and fixed
assets
Other
items
Total
deferred tax/
(-)tax assets
Changes in deferred tax/(-)tax assets
01.01.2022 -174,608 467,761 -2,130 - -572 290,451
Changes in deferred tax -85,682 -42,790 1,089 14,341 -3,134 -116,176
Changes related to purchased/sold companies -5,409 45,309 2,117 -713 41,304
31.12.2022 -265,700 470,281 -1,041 16,458 -4,419 215,580
(Figures in NOK ‘000)
Loss carried
forward
Investment
property
Financial
derivatives
Profit and
loss
account
Other
items
Total
deferred tax/
(-)tax assets
Changes in deferred tax/(-)tax assets
01.01.2021 -140,026 147,425 -3,208 - 5,825 10,017
Changes in deferred tax -34,718 307,046 1,078 -6,398 267,009
Changes related to purchased/sold companies 135 13,290 13,425
31.12.2021 -174,608 467,761 -2,130 - -572 290,451
(Figures in NOK ‘000) 2022 2021
Reconciliation net recognized deferred tax /(-)tax assets
01.01. 290,451 10,017
Change related to purchased/sold companies 41,304 13,425
Deferred tax expense (income) recognized in profit and loss -116,176 267,009
Net recognized deferred tax liability 31.12 215,580 290,451
(Figures in NOK ‘000) 2022 2021
Current income tax liabilities
Current income tax - -
Change in prior years - -
Total current income tax liabilities - -
2022 2021
Loss carried forward
No expiring date -1,207,727 -793,674
Total loss carried forward -1,207,727 -793,674
There is no deferred tax recognized in comprehensive income.
Income tax
(Figures in NOK ‘000) 2022 2021
Tax payable
Change in deferred tax -116,176 267,009
Income tax expense -116,176 267,009
Profit before income tax -558,722 1,203,841
Income tax expense calculated at 22 % -122,919 264,845
Permanent differences 6,743 101,282
Non taxable revenue - -99,118
Income tax expense -116,176 267,009
Effective tax rate 20,8 % 22,2 %
*The difference between change in deferred tax in the P&L and change in deferred tax in the Balance sheet is related to deferred tax
positions taken over from purchased companies, which is not accounted for in the P&L but booked to Equity.
Bulk Infrastructure Group AS Annual Report 2022 Bulk Infrastructure Group AS Annual Report 2022
66 67
Note 15
Intangible assets
Note 16
Property, plant & Equipment
(Figures in NOK ‘000) Goodwill
Software
licenses
Other intangible
assets Total
Cost
Balance at January 1, 2022 16,948 1,895 1,053 19,896
Additions 2,070 - 12,015 14,085
Acquisition of OS-IX 1,267 1,267
Balance at December 31, 2022 19,018 1,895 14,335 35,248
Balance at January 1, 2021 16,948 1,895 3,695 22,538
Additions - - 2 2
Reclassification to PPE - - -2,644 -2,644
Balance at December 31, 2021 16,948 1,895 1,053 19,896
Accumulated amortization and impairment
Balance at January 1, 2022 16,948 1,380 123 18,451
Amortization charge for the year - 330 715 1,045
Balance at December 31, 2022 16,948 1,709 839 19,496
Balance at January 1, 2021 - 1,013 49 1,062
Amortization charge for the year - 367 74 441
Impairment 16,948 - - 16,948
Balance at December 31, 2021 16,948 1,380 123 18,451
Net book value
At January 1, 2022 - 515 930 1,445
At December 31, 2022 2,070 186 13,497 15,752
At January 1, 2021 16,948 882 3,646 21,475
At December 31, 2021 - 515 930 1,445
Current estimates of useful economic life of intangible assets are as follows:
Goodwill: indefinite
Software licenses: 3-5 years
Software under development: n.a.
(Figures in NOK ‘000)
Datacenter
buildings
Datacenter
technical
infrastructure
Datacenter
land
Under
con-
struction
Other
fixed
assets
Fiber
infra-
structure Total
Accumulated cost
Balance at January 1, 2022 213,212 430,859 122,556 67,224 25,727 578,227 1,437,804
Additions 2,621 65,711 31,229 328,547 4,165 66,158 498,432
Other adjustments - currency 6,484 447 366 426 - 3,406 11,130
Reclassification to Right-of-use assets - - - - - -40,931 -40,931
Reclassification to Assets held for sale* - - - - - -144,248 -144,248
Aquisition of OS-IX 480,278 389,885 36,395 56,640 - - 963,198
Balance at December 31, 2022 702,595 886,902 190,547 452,838 29,892 462,612 2,725,385
Balance at January 1, 2021 215,612 318,696 110,893 25,902 22,945 770,135 1,464,184
Additions 4,013 112,533 11,871 39,047 2,782 151,026 321,273
Disposals - - - - - -206,074 -206,074
Transfer from assets under construction -6,414 -371 -208 -368 - -428 -7,789
Reclassification from intangible assets - - - 2,644 - - 2,644
Exchange differences - - - - - -136,434 -136,434
Balance at December 31, 2021 213,212 430,859 122,556 67,224 25,727 578,227 1,437,804
Accumulated depreciation
Balance at January 1, 2022 17,939 56,191 3,015 - 15,761 16,210 109,114
Depreciation charge for the year 19,761 37,875 1,206 - 6,033 11,849 76,724
Other adjustments - currency 174 194 5 - - 31 404
Acquisition of OS-IX 119,433 80,724 - - - - 200,157
Balance at December 31, 2022 157,307 174,984 4,225 - 21,793 28,090 386,399
Balance at January 1, 2021 9,935 41,831 2,170 - 12,549 7,461 73,946
Depreciation charge for the year 8,129 14,753 866 - 3,212 8,749 35,709
Other adjustments - currency -126 -393 -21 - - - -540
Balance at December 31, 2021 17,939 56,191 3,015 - 15,761 16,210 109,114
Net book value
At January 1, 2022 195,273 374,668 119,542 67,224 9,966 562,017 1,328,690
At December 31, 2022 545,288 711,918 186,321 452,838 8,098 434,522 2,338,985
At January 1, 2021 205,678 276,865 108,723 25,902 10,396 762,674 1,390,238
At December 31, 2021 195,273 374,668 119,542 67,224 9,966 562,017 1,328,690
Expected useful economic life 50 years 5-35 years - - 4-10 years 20-30 years
All property, plant and equipment is located in Norway, Denmark, United Kingdom and Ireland.
*In December 2022 a customer exercised an option to acquire fiber on the Havfrue cable system.
The sale is expected to be completed during Q1 2023.
Bulk Infrastructure Group AS Annual Report 2022 Bulk Infrastructure Group AS Annual Report 2022
68 69
Note 17
Investments in subsidiaries, joint ventures and associated companies
Note 18
Financial assets and liabilities
Group:
Bulk Infrastructure Group AS
Subsidiaries: Office location Vote- / Ownership 31.12
Bulk Industrial Real Estate AS Oslo 100,0 %
Bulk Eiendom Farex AS Oslo 100,0 %
Bulk Lindeberg II AS Oslo 100,0 %
Bulk Lindeberg V AS Oslo 100,0 %
Bulk Lindeberg VI AS Oslo 100,0 %
Bulk Gardermoen IV AS Oslo 100,0 %
Bulk Vinterbro II AS Oslo 100,0 %
Bulk Eiendom Vestby II AS Oslo 100,0 %
Bulk Vestby I AS Oslo 100,0 %
Bulk Marina AS Oslo 100,0 %
Bulk Berger IV AS Oslo 100,0 %
Bulk Forus AS Oslo 100,0 %
Bulk Eiendom Solgaard Skog AS Oslo 100,0 %
Logibulk I AS Oslo 100,0 %
Bulk Ormlia AS Oslo 100,0 %
Hofstad Næring 5 AS Oslo 100,0 %
Hofstad Næring 10 AS Oslo 100,0 %
Bulk Industrial Real Estate ApS Copenhagen, Denmark 100,0 %
Bulk Jernholmen ApS Copenhagen, Denmark 100,0 %
Logistik Terminal Køge ApS Copenhagen, Denmark 100,0 %
Bulk Lindeberg VII AS Oslo 100,0 %
Bulk Lindeberg IX AS Oslo 100,0 %
Bulk Lindeberg X AS Oslo 100,0 %
Bulk Vestby Nord AS Oslo 100,0 %
Bulk Langhus AS Oslo 100,0 %
Bulk Danebuåsen AS Oslo 100,0 %
Bulk Enebakk AS Oslo 100,0 %
Bulk Vestby II AS* Oslo 100,0 %
Bulk Park Enebakk II AS Oslo 51,0 %
C5 Invest AS Oslo 51,0 %
AE Bulk Co Invest AS Oslo 100,0 %
Bulk Data Centers AS Oslo 100,0 %
Bulk Data Centers OS-IX AS Oslo 100,0 %
Bulk Data Centers N01 AS Oslo 100,0 %
N01 Utilities AS Oslo 100,0 %
N01 Real Estate AS Oslo 100,0 %
Bulk Data Centers DK01 ApS Esbjerg, Denmark 100,0 %
Bulk Infrastructure UK Ltd London, UK 100,0 %
Bulk Fiber Networks AS Oslo 100,0 %
Electric City-Link Norway AS Oslo 100,0 %
Optibulk Skagerak AS Oslo 100,0 %
Optibulk Havfrue AS Oslo 100,0 %
Infragreen Communications AS Oslo 100,0 %
Bulk Fiber Networks Denmark ApS Copenhagen, Denmark 100,0 %
Bulk Fiber Networks UK Ltd London, UK 100,0 %
Bulk Fiber Networks Ireland Limited Dublin, Ireland 100,0 %
Bulk Powered Land AS Oslo 100,0 %
Norway as a Service AS Oslo 100,0 %
Bulk Innovation AS Oslo 100,0 %
Associated companies
Berger Terminal Holding II AS** Oslo 25,0 %
Bulk Park Enebakk AS Oslo 50,0 %
*Bulk Industrial Real Estate AS aqcuired 49% of the shares in Bulk Vestby II AS as part of the option agreement with the minority interest.
**Berger Terminal Holding II AS became an associated company as part of the aquisition of 50% of the shares in AE Bulk Co Invest
AS in the beginning of the year. Refer note 10 for further information.
Set out below is a comparison by class of the carrying amounts and fair value of the Group’s financial assets and financial liabilities
included in the financial statements.
(Figures in NOK ‘000)
Carrying amount Fair value Carrying amount Fair value
as at 31.12.2022 as at 31.12.2022 as at 31.12.2021 as at 31.12.2021
Financial assets at fair value through profit or loss
Interest rate swaps 23,992 23,992 1,139 1,139
Total financial assets at fair value 23,992 23,992 1,139 1,139
Financial assets at amortised cost
Receivable from related party - non-current 1,190 1,190 10,497 10,497
Other receivables 21,565 21,565 12,616 12,616
Investment in shares - non-current 1,249 1,249 1,249 1,249
Receivable from related party - current 441 441 15,093 15,093
Trade and other receivables 177,850 177,850 154,564 154,564
Total financial assets at amortised cost 202,296 202,296 194,018 194,018
Cash and cash equivalents 224,459 224,459 694,826 694,826
Total financial assets 450,746 450,746 888,845 888,845
Total current 402,750 402,750 864,483 864,483
Total non-current 47,997 47,997 24,362 24,362
(Figures in NOK ‘000)
Carrying amount Fair value Carrying amount Fair value
as at 31.12.2022 as at 31.12.2022 as at 31.12.2021 as at 31.12.2021
Financial liabilities at fair value through profit or loss
Interest rate swaps 4,729 4,729 10,819 10,819
Total financial liabilities at fair value 4,729 4,729 10,819 10,819
Financial liabilities at amortised cost
Bond loan 1,463,902 1,463,902 969,350 969,350
Borrowings 1,694,089 1,694,089 1,081,665 1,081,665
Short-term portion of borrowings 739,764 739,764 140,618 140,618
Non-registered capital increase - - 400,000 400,000
Debt to related party - - 662,768 662,768
Other long-term liabilities 20,248 20,248 33,634 33,634
Trade payables 77,532 77,532 74,927 74,927
Other payables* 67,730 67,730 89,926 89,926
Total financial liabilities at amortised cost 4,063,266 4,063,266 3,452,889 3,452,889
Total financial liabilities 4,067,995 4,067,995 3,463,709 3,463,709
Total current 885,481 885,481 306,750 306,750
Total non-current 3,182,513 3,182,513 3,156,959 3,156,959
*Other payables only represent financial liabilities. Refer note 30 for accruals and prepayments.
For trade receivables, trade payables and other short-term receivables and payables, the carrying amount is a reasonable approximation
for fair value due to the short term nature of these assets and liabilities. The borrowings has an interest rate that is considered similar to
the terms the Group could achieve as of December 31, 2022 and carrying amount of the borrowings is considered not to be significantly
different from the fair value. Fair value of derivatives are based on mark to market reports received from banks.
Bulk Infrastructure Group AS Annual Report 2022 Bulk Infrastructure Group AS Annual Report 2022
70 71
Fair value hierarchy
The Group uses financial hierarchy under IFRS 13 for determining and disclosing the fair value of financial instruments by valuation
techniques. Below table presents fair value measurement to the Group’s assets and liabilities at December 31, 2022.
December 31, 2022 Level 1 Level 2 Level 3 Total
Assets (
NOK ‘000)
Financial assets at fair value through profit or loss
Interest rate swaps 23,992 23,992
December 31, 2022 Level 1 Level 2 Level 3 Total
Liabilities (
NOK ‘000)
Financial liabilities at fair value through profit or loss 4,729 4,729
Interest rate swaps
December 31, 2021 Level 1 Level 2 Level 3 Total
Assets (
NOK ‘000)
Financial assets at fair value through profit or loss
Interest rate swaps 1,139 1,139
December 31, 2021 Level 1 Level 2 Level 3 Total
Liabilities (
NOK ‘000)
Financial liabilities at fair value through profit or loss
Interest rate swaps 10,819 10,819
The fair value of financial instruments traded in an active market is based on unadjusted quoted market prices for identical assets or
liabilities at the balance sheet date and are included in level 1. For Bulk this category is not relevant as of period close.
Inputs other than quoted prices included within level 1 that are observable for the asset or liability, either directly or indirectly, are level
2 inputs. For Bulk this will typically apply for interest rate swaps, which are over-the-counter derivatives.
Level 3 inputs are unobservable inputs and are applied when relevant observable inputs are not available. The fair values presented in
this category are mainly based on internal assumptions. There were no transfers between any of the levels during the reporting period.
(Figures in NOK ‘000) 31.12.2022 31.12.2021
Interest rate swaps 23,992 1,139
Total assets 23,992 1,139
Interest rate swaps 4,729 10,819
Total liabilities 4,729 10,819
Interest rate swaps
31.12.2022 31.12.2021
Nominal amount interest rate swaps -516,960 -199,060
Total nominal amount -516,960 -199,060
The Company receives floating interest and pay fixed interest.
Note 19
Derivative financial instruments
Note 20
Options, contingent assets and contingent liabilities
The Group has options to acquire land on certain terms and conditions, both zoned and unzoned. The group is not obliged to exercise
any of the options. Obligation only occurs if regulation of the land is completed in accordance with the purchase agreement.
Bulk Infrastructure Group AS Annual Report 2022 Bulk Infrastructure Group AS Annual Report 2022
72 73
Note 21
Leases - group as a lessee (IFRS 16 disclosure)
Right of use assets
(Figures in NOK ´000) Seafiber
Office
equipment
Land and
buildings
Motor
vehicles
Terrestrial
fiber Total
Balance at January 1, 2022 19,877 85 18,705 - 136,434 175,101
Depreciations 1,717 106 5,964 332 4,577 12,696
Additions 1,465 254 41,440 373 45,335 88,866
Adjustments 141 -85 -527 -11 - -481
Balance at December 31, 2022 19,766 148 53,654 31 177,191 250,790
Balance at January 1, 2021 21,387 231 9,979 - - 31,597
Depreciations 1,510 146 2,588 - - 4,243
Additions - - 11,313 - - 11,313
Reclassification from PPE* - - - - 136,434 136,434
Balance at December 31, 2021 19,877 85 18,705 - 136,434 175,101
Rental period 1-38 2-3 3-10 1-3 20
Lease liabilities
Maturity analysis - contractual undiscounted cash flows 2022 2021
Less than one year 14,580 8,144
Between one and five years 47,748 22,311
More than five years 33,267 22,239
Total undiscounted lease liabilities at 31 December 95,595 52,694
Lease liabilities included in the statement of financial position at 31 December 75,487 40,029
Amount recognised in profit or loss 2022
Interest on lease liabilities 2,933
Amount recognised in cash flow statement
Total cash flow from leases 10,518
Other information
The IRU´s for the Terrestrial fiber are paid up-front for a period of 20 years with an option for another 20 years. The option period is not
included in the disclosure of the Right-of-use asset. As the fiber is prepaid there are no liability related to the the Right-of-use assets.
The Group does not recognize right-of-use assets and lease liabilities for short-term leases or leases where the underlying assets
have low value.
The lease payments for such leases are recognised as costs linearly over the lease periods.
Note 22
Inventories
(Figures in NOK ´000) 12/31/2022 12/31/2021
Gravel 4,587 4,539
Inventory data center 3,876 944
Total Inventories 8,463 5,484
(Figures in NOK ´000) 31.12.2022 31.12.2021
Trade receivables 89,569 81,775
Other current receivables 88,281 72,788
Trade and other receivables 177,850 154,564
Other current receivables consists of earned not accrued revenue, VAT and other short-term receivables.
31.12.2022 31.12.2021
Provision for impairment of trade receivables at 01.01 946 934
This years provision for receivables impairment 550 12
Loss on receivables - -
Reversal of prior years provision -946 -
Provision for impairment of trade receivables at 31.12 550 946
Refer also note 26 for ellaboration on credit risk and assessment of provisions.
Ageing of trade and other receivables
Total Not due 0-30d 30-60d 60-90d >90d
December 31, 2022 177,850 136,576 479 1,339 - 39,456
December 31, 2021 154,564 151,993 654 877 - 1,040
The Group has a receivable of NOK 38 million related to a collaborative project on a real estate plot. The receivable is overdue as of
December 31, 2022, but will be settled upon the final agreement in relation to the project. Management has assessed the risk of loss
on the receivable as low. As such, no provison for impairment is made. The agreement is estimated finalized in 2023.
Book value of trade and other receivables in the group’s balance sheet is considered to provide a reasonable estimate of the fair value.
Note 23
Trade and other receivables
Bulk Infrastructure Group AS Annual Report 2022 Bulk Infrastructure Group AS Annual Report 2022
74 75
(Figures in NOK ‘000) 31.12.2022 31.12.2021
Cash and cash equivalents 219,660 690,333
Restricted funds 4,799 4,494
Total 224,459 694,826
Restricted funds are related to withholding tax accounts.
Dividend
The company did not pay any dividend in 2022. No dividend has been proposed for approval in 2023.
Average number of shares
Basic and diluted earnings per share are calculated by dividing total comprehensive income attributable to shareholders in the parent
Company by the weightet average number of ordinary shares outstanding during the year.
2022 2021
Total comprehensive income, net of tax, attributable to shareholders in the parent Company -406,086,880 759,782,802
Weighted average number of outstanding shares 304,309,579 264,751,301
Basic and diluted earnings per share -1,33 2,87
2022 2021
Share capital 3,263,503 2,730,527
Change in paid in equity and share premium:
Total shares Share capital Share premium
(IN NOK) (IN NOK)
(Figures in NOK ‘000) 2022 2021 2022 2021 2022 2021
Ordinary shares
Issued stock and paid in capital
As at January 1 273,052,737 263,024,156 2,730,527 2,630,242 1,856,530,919 1,656,631,214
Capital increase 53,297,569 10,028,581 532,976 100,286 1,062,380,444 199,899,705
As at December 31 326,350,306 273,052,737 3,263,503 2,730,527 2,918,911,363 1,856,530,919
The total number of shares are 326,350,306, each valued at NOK 0,01, and NOK 3,263,503 in total share capital.
The company’s shareholders at December 31, 2022
Shareholder Type of account Country Number of shares Share %
Bulk Infrastructure Holding AS Ordinary shares Norway 326,350,306 100%
Note 25
Paid in equity and shareholders
Note 24
Cash and cash equivalents
Bulk Infrastructure Group AS Annual Report 2022 Bulk Infrastructure Group AS Annual Report 2022
76 77
The group’s activities expose it to a variety of financial risks:
market risk, credit risk and liquidity risk.
The group’s overall risk management programme seeks to
minimise potential adverse effects on the group’s financial
performance.
Market risk
The group is exposed to market risk arising from changes in
interest rates and foreign exchange rates. The exposure is
reduced mainly by the use of financial derivatives. The group has
operations in Norway, Denmark, Ireland and the UK.
Interest rate risk
The group’s interest rate risk arises on short- and long-term basis
because part of the company’s borrowings are held at variable
rates. The lease is not altered according to interest rate levels,
but according to the terms of the lease contract. Changes in the
interest rate level will have a direct impact on the future cash flow
for the group.
To reduce the interest rate exposure, it is group policy to maintain
a share of its borrowings at fixed interest rates. The distribution
between floating and fixed rates will not necessarily be the same
for all group companies. Some of the current loan agreements
have hedging ratio-covenants. The group use interest rate deriva-
tives to manage their interest rate exposure.
As of December 31, 2022 NOK 517,0 million of the Group’s bor-
rowings of NOK 3 897,8 million is hedged at a fixed rate. Hedged
nominal amount of NOK 517,0 expires in 2033. The sensitivity is
calculated by the Group, and the Groups interest cost is estimated
to increase/decrease by NOK 19,5 million for 2023 based on a
change in the interest rate of +/- 0.5%.
Credit risk
Credit risk is the risk of loss when a party is unable to redeem
their obligations to the group. The risk is mainly linked to trade
receivables and other receivables and based on historical losses
the risk is considered not significant. The risk is managed by
doing thorough evaluations of the credit quality of the customer
when new lease agreements are signed, demand deposits or
guarantees, and perform regular monitoring of the credit quality
of material customers. The maximum exposure to credit risk at
year end is equal to the carrying amount of financial assets. The
majority of the Group’s customers pay in advance for the services
received. As such, the credit risk is deemed as low. There are one
material amount outstanding to a spesific customer. Refer note 23
for further information. The group deems obligations to the group
to be in default when payments are 90 days past due.
Liquidity risk
Liquidity risk is the risk that the group will not be able to meet their
obligations at maturity, and the risk that the group will not be able
to meet their liquidity obligations without a significant increase in
cost. At a broader perspective, liquidity risk also include the risk
that the group is not able to finance necessary investments in the
properties. The Group continuously monitors the Group’s liquidity
and has a long-term liquidity forecast in place. Management also
monitors the Group’s installments and expiration of the long-term
debt and prepares action plans to be able to meet its obligations.
Liquidity risk is reduced by having a sufficient liquidity reserve,
and by ensuring that the debt maturities are distributed over time.
Note 26
Financial risk management
The table below illustrates the maturity structure of liabilities
(Figures in NOK ´000) Expected cashflow
Financial liability 2022 Carrying amount Year 1 Year 2 Year 3-5 After year 5
Bond loan 1,463,902 - 963,902 500,000 -
Borrowings (bank) 2,433,853 739,764 545,631 1,148,459 -
Other long-term liabilities - seller credit 20,248 - 16,000 - 4,248
Trade payables 77,532 77,532 - - -
Interest costs (bond loan) - 123,750 107,401 78,942 -
Interest costs (bank) - 122,600 84,424 34,109 -
Other current payables* 67,730 67,730 - - -
Total non-derivative financial obligations 4,063,266 1,131,376 1,717,357 1,761,510 4,248
Derivative financial intruments 4,729 455 501 1,704 2,069
Total derivative financial obligations 4,729 455 501 1,704 2,069
(Figures in NOK ´000) Expected cashflow
Financial liability 2021 Carrying amount Year 1 Year 2 Year 3-5 After year 5
Bond loan
969,350 - - 969,350 -
Borrowings (bank)
1,222,284 140,618 181,384 900,281
-
Other long-term liabilities
33,634 - 16,000 16,000
1,634
Trade payables
74,927 74,927 - -
-
Interest costs (bond loan)
- 46,723 46,723 82,280
-
Interest costs (bank)
- 34,674 29,729 13,504
-
Other current payables*
89,926 89,926 - -
-
Total non-derivative financial obligations
2,390,121 386,868 273,836 1,981,415
1,634
Derivative financial intruments
10,819 1,411 1,098 2,892
5,418
Total derivative financial obligations
10,819 1,411 1,098 2,892
5,418
*Other current payables are not complete as the table only presents financial liabilities. As such, accruals are not included. Refer note
30 for remaining payables.
When calculating interest costs only ordinary instalments are taken into consideration.
Fair value change
Variables Change in variables
+ 1 % - 1%
NIBOR +/- 1 % 3,59 -3,95
Sensitivity is obtained from DnB
Fair value of financial derivatives
Fair value of derivatives, including interest rate swaps, is determined upon the present value of future cash flows relating to the agreements.
The present value is calculated based on interest rate curves on the date of appraisal. The calculations are made by the bank with which the
agreement is made.
Sensitivity effect of change in variables (MNOK):
Bulk Infrastructure Group AS Annual Report 2022 Bulk Infrastructure Group AS Annual Report 2022
78 79
Note 27
Capital structure and capital management
The group’s objectives relating to capital management are to
ensure continued operation, to provide returns for shareholders
and benefits for other stakeholders and to maintain an optimal
capital structure to reduce the cost of capital. The main objective
of the group’s capital management is to maintain a good debt
and equity ratio and reduce the Groups interest cost. The group
seeks to maintain a satisfactory equity ratio, but the main focus
is related to the debt ratio (loan-to-value/LTV). The LTV ratio
is calculated as interest bearing debt divided by fair value of
investment property and book value of Property, Plant and
Equipment. The group’s goal is to have a debt ratio below 60 %.
According to the group’s loan agreements the LTV ratio should
not exceed 65 % respectively. Requirements related to LTV in
the loan agreements are adhered to both by year-end and for
the first half year periods in 2021 and 2022. The Group’s LTV is
52% as of December 31, 2022. To change the capital structure,
the group may adjust the amount of dividends paid to share-
holders, return capital to shareholders, issue new shares or sell
assets to reduce debt.
The group’s capital needs are influenced by the need for a
liquidity reserve for existing and possible new projects.
Solidity and liquidity
Equity and liquidity reserve are central key figures in the
management of the group capital structure. The group liquidity
reserve should be in proportion to all ongoing projects and any
new projects.
Group covenants
As of December 31, 2022, the Group is in compliance with all
financial covenants. The Group has two bonds, of which the
financial covenants include a minimum equity ratio on consoli-
dated group level. The Group also holds a credit facility with a
requirement to minimum book value of equity, LTV and minimum
cash left on credit. Further, Industrial Real Estate has several
construction loans with associated covenants. The covenants
include LTV and minimum cash requirements. For some of the
loans, the Industrial Real Estate Group function as a guarantor.
In addition, one of the subsidiaries in the Data Center segment
has a loan facility with financial covenants related to debt service
coverage ratio, minimum equity ratio and EBITDA.
The financial covenants are monitored by management continu-
ously. The majority of the covenants are reported on a quartely
basis to the Board and the relvant credit facility. No financial
covenants were in breach during the year.
Telehousing in Denmark
Note 28
Interest-bearing debt
(Figures in NOK ´000) 31.12.2022 31.12.2021
Total interest-bearing debt, nominal value 3,897,755 2,191,634
- of which hedged (fixed interest rate) 516,960 199,060
Hedge Ratio* 13 % 9 %
Average interest rate at floating rate, including margin (%) 5,5% 3,4 %
Average remaining duration, borrowings (years) 2,2 2,5
Average remaining duration, hedging contracts (years) 10,0 years 11,0 years
Total interest-bearing debt, nominal value 3,897,755 2,191,634
First year instalments of debt (short-term) 739,764 140,618
Long-term interest-bearing debt excluding first year instalments 3,157,991 2,051,016
*The hedge ratio implies the degree of economic security. This is the percentage of debt which is hedged through interest rate swaps.
The Group does not apply hedge accounting.
31.12.2022 31.12.2021
Maturity on long-term debt
Year 1 739,764 140,618
Year 2 1,509,533 181,384
Year 3-5 1,648,459 1,869,631
After year 5 - -
Total 3,897,755 2,191,634
The recognized carrying amount of the assets pledged as security for liabilities as per 31.12
31.12.2022 31.12.2021
Investment property and property, plant and equipment 5,525,306 4,184,248
Total pledged assets 5,525,306 4,184,248
Borrowings secured with pledged assets 2,433,853 2,191,634
In addition to pledged investments property and property, plant and equipment, the group has established priority pledge in the
shares of subsidiaries, factoring and bank accounts.
Please refer note 27 for further info regarding the Groups covenants.
Bulk Infrastructure Group AS Annual Report 2022 Bulk Infrastructure Group AS Annual Report 2022
80 81
Specification
ISIN NO0010865876
Maturity date October 15, 2024
Amount NOK 1,000,000,000
Coupon Nibor 3m + 4,5%
Coupon type FRN
Coupon frequency Quarterly
Trustee Nordic Trustee AS
Financial covenants
Equity ratio > 35%.
Security
Unsecured.
Listing
The Bond is listed as of 15 September, 2020.
Bulk Infrastructure Group AS 22/26 FRN
Bulk Infrastructure Group AS issued a new senior unsecured green bond of NOK 500 million September 9, 2022. An application will
be made for the bond to be listed on Oslo Børs. The net proceeds from the bond will be utilized in accordance with the green bond
framework.
Specification
ISIN NO0012701269
Maturity date September 15, 2026
Amount NOK 500,000,000
Coupon Nibor 3m + 6,5%
Coupon type FRN
Coupon frequency Quarterly
Trustee Nordic Trustee AS
Financial covenants
Equity ratio > 35%.
Security
Unsecured.
Listing
The bond is not listed as of December 31, 2022.
Note 29
Reconciliation of net debt
Note 30
Accruals and prepayments from customers
(Figures in NOK ´000)
Cash and cash
equivalents Borrowings Leases TotalLiabilities arising from financing activities
Net debt as at 01.01 694,826 -2,191,633 -40,029 -1,536,836
Cash flows
Net cash flow from operations -64,580 -64,580
Net cash flow from investing -1,646,035 -1,646,035
Net cash flow from financing 1,240,248 -1,258,965 -18,717
New leases -40,110 -40,110
Installment on lease liabilities 7,585 7,585
Bank loan in aquired company -300,000 -300,000
Interest expense -147,156 -2,933 -150,089
Net debt as at 31.12 224,459 -3,897,754 -75,487 -3,748,782
(Figures in NOK ´000)
31.12.2022 31.12.2021
Prepayments from customer - long-term 41,238 32,987
Prepayments from customer - short-term 2,170 1,736
Accrued salaries, public duties 39,923 34,987
Accrued expenses 35,510 2,630
Total 118,842 72,339
Prepayments from customer primarily consist of prepaid fiber revenue related to IRU agreements in the Fiber Networks segment. The
Group delivers dark fiber on fiber networks. The IRUs has an average lifetime of 20 years, of which the revenue related to the the next
year is classified as short-term. Refer note 2 for additional information.
Bond loan
Bulk Infrastructure Group AS 19/24 FRN
Bulk Infrastructure Group AS issued a 5 year NOK 500 million senior unsecured FRN bond 15 October 2019.
The Group further performed a tap issue of an additional NOK 500 million on the unsecured bond on 9 September 2020.
Bulk Infrastructure Group AS
Financial statement 2022
83
Bulk Infrastructure Group AS Annual Report 2022Bulk Infrastructure Group AS Annual Report 2022
82
84
Income statement
86
Balance sheet
88
Cash flow statement
90
Notes to financial statement
98
Auditor’s report
Note 31
Subsequent events after the reporting period
Events after the balance sheet date are events, favourable or
unfavourable, that occurs between the balance sheet date and
the date that the financial statements are authorised for issue.
Such events can be events that provide information regarding
conditions that existed at the balance sheet date resulting in
adjustments of the financial statement, or events that do not
require such adjustments.
The Board of Bulk Infrastructure Holding AS, the parent company
of Bulk Infrastructure Group AS, has called on NOK 500 million
in equity commitment from one of the investors in line with an
agreement established in 2020. The transaction is expected to be
finalized in Q1 2023.
In December 2022 a customer exercised an option to acquire
fiber on the Havfrue cable system. The fiber is classified as assets
held for sale as of yearend. The transaction was completed during
Q1 2023.
There are no other material subsequent events after the reporting
period.
Bulk Infrastructure Group AS Annual Report 2022 Bulk Infrastructure Group AS Annual Report 2022
84 85
Income statement
(NOK ‘000) Note 2022 2021
Operating income and operating expenses
Sales revenue 1 69,691 60,626
Rental income 1,565 142
Other income 1 2,861 1,850
Total income 74,117 62,618
Raw materials and consumables used 20 15
Employee benefits expense 2 55,994 52,971
Depreciation of tangible and intanglible fixed assets 3 3,203 2,917
Impairement of tangible and intangible assets 3 570 -
Other expenses 1,2 24,141 15,393
Total expenses 83,927 71,296
Operating profit/loss -9,810 -8,678
Financial income and expenses
Income from associated companies 0 4,645
Interest income from group companies 4 135,362 33,688
Other interest income 52 40
Other financial income 20 1
Writ-down of other financial fixed assets 5 218,396 -
Interest expense to group companies 4 30,132 1,607
Other interest expenses 6 79,202 51,137
Other financial expenses 3,975 3,361
Net financial items -196,272 -17,732
Result before tax -206,082 -26,410
Tax expense 7 4,571 -4,619
Result for the year -210,653 -21,791
Allocation of result for the year
Other equity 8 -210,653 -21,791
Total brought forward -210,653 -21,791
Oslo, March 23, 2023
The board of Bulk Infrastructure Group AS
Peder Nærbø
Founder and Executive Chair
Bulk Infrastructure Group AS Annual Report 2022 Bulk Infrastructure Group AS Annual Report 2022
86 87
Balance sheet Balance sheet
(NOK ‘000) Note 2022 2021
Equity and liabilities
Equity
Paid in equity
Share capital 8, 11 3,264 2,731
Share premium reserve 8 2,918,911 1,856,531
Non-registered share capital increase - 400,000
Total paid-up equity 2,922,175 2,259,261
Retained earnings
Other equity 8 -87,665 114,041
Total retained earnings -87,665 114,041
Total equity 2,834,510 2,373,303
Liabilities
Non-current liabilities
Provisions
Other provisions 49,416 -
Total provisions 49,416 -
Other non-current liabilities
Bonds 6 1,463,902 969,350
Liabilities to financial institutions 4 3,200 3,794
Total non-current liabilities 1,467,102 973,144
Current liabilities
Trade payables 7,967 4,951
Public duties payable 2,424 4,131
Other current liabilities 6 34,923 25,809
Total current liabilities 45,314 34,892
Total liabilities 1,561,833 1,008,036
Total equity and liabilities 4,396,342 3,381,339
(NOK ‘000) Note 2022 2021
Assets
Non-current assets
Intangible assets
Licences, patents etc. 3 186 515
Deferred tax assets 7 35,102 39,673
Total intangible assets 35,287 40,188
Property, plant and equipment
Land, buildings and other real estate 3 9,154 10,290
Equipment, fixtures and fittings and other movables 3, 9 1,549 3,322
Total property, plant and equipment 10,702 13,612
Non-current financial assets
Investments in subsidiaries 1, 5, 9 1,979,155 2,197,551
Loan to group companies 4 28,239 101
Investments in associated companies - 13,285
Investments in shares and other securities 2,672 -
Other long-term receivables 2 2,803 2,788
Total non-current financial assets 2,012,869 2,213,726
Total non-current assets 2,058,858 2,267,526
Current assets
Receivables
Accounts receivables 17 -
Other short-term receivables 4,390 3,462
Receivables from group companies 4 2,296,414 565,398
Total receivables 2,300,821 568,861
Bank deposits, cash and cash equivalents
Bank deposits, cash and cash equivalents 10 36,663 544,952
Total bank deposits, cash and cash equivalents 36,663 544,952
Total current assets 2,337,484 1,113,813
Total assets 4,396,342 3,381,339
Bulk Infrastructure Group AS Annual Report 2022 Bulk Infrastructure Group AS Annual Report 2022
88 89
Indirect cash flow
(NOK ‘000) Note 2022 2021
Cash flows from operating activities
Profit/loss before tax -206,082 -26,410
Loss/gain on the sale of fixed assets 3 - -9
Ordinary depreciation 3 3,203 2,917
Impairment of fixed assets 570 -
Impairment of Investments 5 218,396 -
Change in accounts receivable -17 12
Change in accounts payable 3,016 3,187
Items classified as investment or financing activities - -4,645
Change in other accrual items 6,480 -11,607
Net cash flows from operating activities 25,566 -36,556
Cash flows from investment activities
Proceeds from the sale of fixed assets 3 50 2,653
Payments to buy tangible assets 3 -583 -2,547
Dividend received - 650
Proceeds from sale of shares and participations in other com 5 99,201 -
Payments to buy shares and participations in other companie 5 -36,500 -
Payments to buy other investments 6 -2,672 -
Net cash flows from investment activities 59,496 756
Cash flows from financing activities
Proceeds from the issuance of new long-term liabilities 6 493,958 -
Repayment of long-term liabilities 9 - 137,758
Net change in accrued items related to group cash pool 9 -1,731,016 -529,372
Proceeds from equity 8 671,860 608,947
Change in receivable related party 4 -28,153 611,324
Proceeds from Group contributions - 3,610
Net cash flows from financing activities -593,351 556,751
Net change in cash and cash equivalents -508,289 520,951
Cash and cash equivalents at the start of the period 544,952 24,001
Cash and cash equivalents at the end of the period 36,663 544,952
Accounting principles
Bulk Infrastructure Group AS Annual Report 2022 Bulk Infrastructure Group AS Annual Report 2022
90 91
The financial statements are presented in accordance with relevant
Norwegian laws and generally accepted accounting principles
for other enterprises. The principles are outlined below and
have been consistently applied to all periods presented, unless
otherwise is stated.
CURRENT ASSETS AND LIABILITIES
Balances that fall due within a year are classified as current
assets and liabilities. The value of current assets is presented as
the lower historical cost and fair value.
BOND LOAN
The bond is measured by amortized cost according to the
Norwegian Accounting Act chapter 5. Amortized cost calculated
by effective interest rate is accepted in the standard assessment
guidelines. The amortized cost of an asset is comprised by original
cost, minus transactions between the parties (eg. payments,
interest and fees), plus effective interest. An impairment would
decrease the calculated value.
INTANGIBLE ASSETS
Expenditure on own research is expenced as and when incurred.
Expenditure on Research and Development is capitalised
providing a future financial benefit relating to the development
of an identifiable intangible asset can be identified and the
expenses can be measured reliably. Otherwise, such expenditure
is expensed as and when incurred. Capitalised development costs
are amortised linearly over the asset’s expected useful life.
PROPERTY, PLANT AND EQUIPMENT
Property, plant and equipment (PPE) are assets held for long-
term ownership and use. PPE are valued at historical cost
less subsequent depreciation and impairments. Historical cost
includes expenditure directly attributable to the acquisition of
the items.
Depreciation is calculated based on estimated useful lives for
the assets. Impairments occur when historical cost exceeds
long-term fair value. Previous impairments may be reversed if
there are significant changes in value.
INVESTMENTS IN OTHER COMPANIES
The cost method is applied to investments in subsidiaries and
associated companies. Cost may vary with capital contributions.
Investments are subject to impairments if permanent fair value is
lower than cost. Previous impairments may be reversed if there
are significant changes in value.
Dividends are classified as financial income. Capital contributions
from previous ownership are classified as return of capital and will
reduce historic cost.
The management in the Group owns shares in the group
through Klub Bulk AS. IFRS 2 Share-Base Payments applies to
the Consolidated Financial Statements for the group. A change
of recognition with effect from 01.01.2021 implies a cost effect
for Bulk Infrastructure Group AS (employee benefits expense)
and a corresponding capital increase from Bulk Infrastructure
Holding AS. Comparable numbers are changed in the 2021
Profit and loss statement, Balance Sheet and the Cash Flow
Statement, as well as the equity note (note 8).
FOREIGN CURRENCY
Foreign currency transactions are translated at the exchange
rate on the date of the transaction. Monetaryforeign currency
items are translated to NOK at the exchange rate on the balance
sheet date. Nonmonetary items that are measured at historical
cost in a foreign currency are translated to NOK using the
exchange rate on the transaction date. Non-monetary items that
are measured at fair value in a foreigncurrency are translated
to NOK using the exchange rate on the measurement date.
Exchange rate fluctuations are posted to the profit and loss
account as they arise under other financial items.
REVENUES
Income from the sale of goods is recognised on the date of
delivery. Services are posted as income as they are delivered.
Income from the sale of services and long-term manufacturing
projects (construction contracts) are posted to the profit and loss
account in line with the project’s degree of completion, when
the outcome of the transaction can be estimated in a reliable
manner. When the transaction’s outcome cannot be estimated
reliably, only income corresponding to a projects’ incurred costs
can be posted as revenue. At the time when it is identified that
the project will give a negative result, the estimated loss on the
contract is posted in full to the profit and loss account.
COSTS
Costs are expensed in the same period as the associated
income. When there is no clear connection between costs and
associated income, costs are expensed in the period they are
incurred.
RECEIVABLES
Receivables are recognized at fair value. A provision for impairment
is established when objective evidence exists that the company will
be unable to collect the entire amount due in accordance with the
original terms of each receivable.
TAX
The tax charge in the income statement includes both payable
taxes for the period and changes in deferred tax. Deferred tax is
calculated at 22 % on the basis of the temporary differences that
exist between accounting and tax values, as well as any possible
taxable loss carried forwards at the end of the accounting year.
Tax enhancing or tax reducing temporary differences, which are
reversed or may be reversed in the same period, have been
eliminated.
CASH FLOW STATEMENT
The cash flow statement has been prepared according to the
indirect method. Cash and cash equivalents include cash, bank
deposits, and other short-term investments which immediately
and with minimal exchange risk can be converted into known cash
amounts, with due date less than three months from purchase date.
CHANGES IN ACCOUNTING PRINCIPLES
There were no changes in the accounting principles applied by the
company in 2022.
CONSOLIDATED FINANCIAL STATEMENTS
Bulk Infrastructure Group AS is included in the consolidated financial
statements of Bulk Infrastructure Holding AS, Bulk Industrier AS
and Green Keeper AS. The consolidated financial statements are
available at www.bulkinfrastructure.com and www.bulkindustrier.no.
Note 1
Transactions with related parties
Bulk Infrastructure Group AS provide services in accounting and administration to related companies and companies in the group.
The services are priced according to current market conditions.
In 2022, fees for accounting, administration and project management of TNOK 69,691 have been recognized as income. In addition
TNOK 13,817 has been allocated as share of Group costs (recognized as cost reduction in Bulk Infrastructure Group AS).
Note 2
Personnel expenses, number of employees, remuneration, loan to employees
(Figures in NOK ´000)
Payroll,expenses 2022 2021
Salaries / wages 49,075 46,717
Social security fees 5,577 4,782
Pension expenses 932 594
Other remuneration 1,779 1,458
Allocated salaries to other group companies -1,369 -580
Total 55,994 52,971
Average number of employees during the financial year 22 21
(Figures in NOK ´000)
Salaries and remunerations to executives* Board chairman
Salaries and bonuses 4,300
Other remunerations 12
Total 4,313
*The CEO and additional members of the board of Bulk Infrastructure Holding AS (the parent company) recieves salaries and remunera-
tions from Bulk Infrastructure Group. The amounts are stated in the financial statement of Bulk Infrastructure Holding AS.
Loan to employees
Other employees have loans in the company totalling TNOK 2,803. These loans are repaid within three years (due in 2025). The interest
rate corresponds to the tax-free interest rate determined by the authorities. All loans are secured by liens in real estate.
OTP (Statutory occupational pension)
The company is required to have a pension scheme in accordance with the Norwegian law on required occupational pension (”lov om
obligatorisk tjenestepensjon”). The company’s pension scheme meets the requirement of this law.
Expensed audit fee
Expenses paid to the auditor for 2022 amounts to TNOK 2,678,- excl.VAT.
Statutory audit fee
Tax advisory 1,822
Assurance services -
Other assistance 856
Total audit fees 2,678
Bulk Infrastructure Group AS Annual Report 2022 Bulk Infrastructure Group AS Annual Report 2022
92 93
Note 3
Fixed assets
(NOK ‘000) Land
Buildings/
adjustments
rented buildings
Moveables and
machines
R&D and
software Total
Purchase cost 01.01 5,126 9,727 13,261 1,895 30,009
Additions - 533 51 - 584
Disposals -50 - - - -50
Purchase cost 31.12 5,076 10,260 13,312 1,895 30,543
Acc. depr. 31.12 - 6,182 11,763 1,709 19,655
Book value 31.12 5,076 4,078 1,549 186 10,888
Depr. this year - 1,619 1,824 330 3,773
Not depreciated 10-15 years,
linear
3-5 years,
linear
5 years, linear,
not depreciated
Note 4
Debtors, liabilities, pledged assets and guarantees etc.
Long-term receivables with minimum maturity of 1 year
Receivables due later than 1 year amounts to TNOK 28,239.
Long-term debt with minimum maturity of 5 years
Bulk Infrastructure Group AS does not have any debt with minimum maturity of 5 years.
(Figures in NOK ´000)
Balances with group companies 2022 2021
Long-term claims on group companies 28,239 101
Accounts receivable from group companies 27,052 36,026
Claims on group companies / group contributions 2,269,362 529,372
Short-term debt to group companies -
5
Total 2,324,653 565,505
Other debt have priority over debt to group companies. Balances with group companies are charged with an interest rate equal to
NOWA 3M + 4% p.a.
Bulk Infrastrcture Group AS is the owner of a group cash pool. Of the company’s short term claims on group companies
TNOK 2,269,362 are claims regarding the cash pool.
Note 5
Investments in subsidiaries
Investments in subsidiaries are booked according to the cost method.
Company
(NOK ‘000) Ownership/voting rights Cost price Write-down Book value
Bulk Industrial Real Estate AS 100 % 499,478 - 499,478
Bulk Data Centers AS 100 % 933,392 - 933,392
Bulk Fiber Networks AS 100 % 764,682 218,396 546,285
Bulk Powered Land AS 100 % - - -
Sum 2,197,551 218,396 1,979,155
The companies are based in Oslo, Norway.
Company
(NOK ‘000) Book value P/L for 2022 (100 %) Equity pr. 31.12 (100 %)
Bulk Industrial Real Estate AS 499,478 -59,948 470,196
Bulk Data Centers AS 933,392 -54,540 706,391
Bulk Fiber Networks AS 546,285 -89,297 577,693
Bulk Powered Land AS - -84 -602
Sum 1,979,155 -203,869 1,753,678
Note 6
Bond loan
Bulk Infrastructure Group AS AS issued a 5 year NOK 500 million senior unsecured FRN bond 15 October 2019. Bulk Infra-
structure Group AS further performed a tap issue of an additional NOK 500 million on the unsecured bond on 9 September
2020. Bulk Infrastructure Group AS issued a new senior unsecured green bond of NOK 500 million 9 September 2022.
An application will be made for the bond to be listed on Oslo Børs. The net proceeds from the bond will be utilized in
accordance with the green bond framework.
Spesification Bond 2019/2020 Bond 2022
ISIN NO001 10865876 NO0012701269
Maurity date 15.10.2024 15.09.2026
Amount NOK 1,000,000,000 NOK 500.000.000
Coupon Nibor 3 m + 4,5% FRN Nibor 3m + 6,5% FRN
Coupon type FRN FRN
Coupon Freqency Quarterly Quarterly
Trustee Nordic Trustee AS Nordic Trustee AS
Financial Covenants Equity ratio > 35% Equity ratio > 35%
Security Unsecured Unsecured
Listed 15 September, 2020 Not listed as of 31.12.22
Bulk Infrastructure Group AS Annual Report 2022 Bulk Infrastructure Group AS Annual Report 2022
94 95
Note 7
Ta x
(NOK ‘000) 2022 2021
This year’s tax expense
Payable tax
- -
Changes in deferred tax assets
4,571 -4,619
Tax expense on ordinary profit/loss
4,571 -4,619
Taxable income:
Ordinary result before tax
-206,082 -26,410
Permanent differences
226,858 5,413
Changes in temporary differences
2,875 6,964
Allocation of loss to be brought forward
-23,651 -
Taxable income
- -14,033
Payable tax in the balance:
Payable tax on this year’s result
- -
Total payable tax in the balance
- -
The tax effect of temporary differences and loss for to be carried forward that has formed the basis for deferred tax and deferred tax
advantages, specified on type of temporary differences
Note 8
Equity
Note 9
Liabilities to credit institutions
(NOK ‘000)
Share
capital
Share
premium
reserve
Non-registered
capital increase
Other paid
in capital
Retained
earnings Total equity
Equity 01.01 2,731 1,856,531 400,000 8,947
114,041 2,373,303
Share capital increase 533 1,062,380
1,062,913
Non-registered share capital increase -400,000
-400,000
Other adjustments 8,947
8,947
Annual net profit/loss
-210,653 -210,653
Equity 31.12 3,264 2,918,911 - 17,893
-105,558 2,834,510
Other adjustments of 8,947 consist of effects from Share-Based Payments for Group Management employed in Bulk Infrastructure
Group AS, covered by Bulk Infrastructure Holding AS and recognised as equity in Bulk Infrastructure Group AS. The 2021 Financial
statement is also adjusted to recognize an effect of 8,947 as increased Other paid in capital, a total effect of 17,893 as of 31.12.22.
(NOK ‘000) 2022 2021
Liabilities secured by collateral:
Debt to credit institutions 3,200 3,794
Book value of collateral:
Shares in subsidiaries 1,979,155 2,197,551
Cars 1,237 2,794
Total book value of collateral 1,980,392 2,200,345
(NOK ‘000) 2022 2021 Difference
Tangible assets -2,992 -892 2,100
Allocations and more -11,459 -10,684 775
Total -14,452 -11,576 2,875
Accumulated loss to be brought forward -145,103 -168,754 -23,651
Basis for deferred tax assets -159,554 -180,330 -20,776
Deferred tax assets (22 %) -35,102 -39,673 -4,571
Bulk Infrastructure Group AS Annual Report 2022 Bulk Infrastructure Group AS Annual Report 2022
96 97
Note 10
Restricted funds
Funds of TNOK 1,680 restricted to employees taxes are included in the cash-post in the balance sheet.
(NOK ‘000) Share capital Number Nominal value Book value
Ordinary shares 326,350,306 0,0100 3,264
Shareholders Country Number of shares Share of capital %
Bulk Infrastructure Holding AS Norway 326,350,306 100 %
Board Chairman, Peder Nærbø, has an indirect ownership of 52.66 % in Bulk Infrastructure Group AS
Note 11
Share capital and shareholder information
Bulk Infrastructure Group AS Annual Report 2022 Bulk Infrastructure Group AS Annual Report 2022
98 99
The Board of Directors have today treated and approved
the annual report and financial statements for Bulk Infra-
structure Group AS (the parent company) and the Group,
the consolidated accounts, as of December 31, 2022. The
consolidated financial statements have been prepared in
accordance with the EU-approved IFRS standards and
interpretations, together with the additional disclosure re-
quirements in the Norwegian Accounting Act to be applied
as of December 31, 2022. The financial statements for the
parent company are prepared in accordance with relevant
Norwegian laws and generally accepted accounting prin-
ciples in Norway as of December 31, 2022.
The annual report for the Group and the parent company
is in compliance with the Accounting Act.
To the best of our knowledge, we confirm that;
• the 2022 financial statements for the Group and the
parent company are prepared in accordance with
applicable accounting standards
• the provided information in the financial statements
gives a true and fair view of the Group and the parent
company’s assets, liabilities, financial position and
results of operations as of December 31, 2022
• the Board of Directors report provides the Group and
the parent company a fair view of
- development, performance and position of the Group
and parent company
- the most important risks and uncertainties the Group
and the parent company faces
Responsibility statement by the Board
of Directors - Bulk Infrastructure Group AS
Peder Nærbø
Founder and Executive Chair
Oslo, March 23, 2023
The board of Bulk Infrastructure Group AS
Bulk Infrastructure Group AS Annual Report 2022 Bulk Infrastructure Group AS Annual Report 2022
100 101
Deloitte refers to one or more of Deloitte Touche Tohmatsu Limited (“DTTL”), its global network of member firms, and their related entities
(collectively, the “Deloitte organization”). DTTL (
also referred to as “Deloitte Global”) and each of its member firms and related entities are legally
separate and i
ndependent entities, which cannot obligate or bind each other in respect of third parties. DTTL and each DTTL member firm and
related entity is liable only for its own acts and omissions, and not those of each other. DTTL does not provide services to
clients. Please see
www.deloitte.no to learn more.
© Deloitte AS
Registrert i Foretaksregisteret Medlemmer av Den
norske Revisorforening
Organisasjonsnummer: 980 211 282
-0103 Oslo
+47 23 27 90 00
To the General Meeting of Bulk Infrastructure Group AS
INDEPENDENT AUDITOR’S REPORT
Report on the Audit of the Financial Statements
Opinion
We have audited the financial statements of Bulk Infrastructure Group AS, which comprise:
• The financial statements of the parent company Bulk Infrastructure Group AS (the Company), which comprise
the balance sheet as at 31 December 2022, the income statement and cash flow statement for the year then
ended, and notes to the financial statements, including a summary of significant accounting policies, and
• The consolidated financial statements of Bulk Infrastructure Group AS and its subsidiaries (the Group), which
comprise the balance sheet as at 31 December 2022, the income statement, statement of changes in equity and
statement of cash flows for the year then ended, and notes to the financial statements, including a summary of
significant accounting policies.
In our opinion:
• the financial statements comply with applicable statutory requirements,
• the financial statements give a true and fair view of the financial position of the Company as at 31 December
2022, and its financial performance and its cash flows for the year then ended in accordance with the Norwegian
Accounting Act and accounting standards and practices generally accepted in Norway, and
• the consolidated financial statements give a true and fair view of the financial position of the Group as at 31
December 2022, and its financial performance and its cash flows for the year then ended in accordance with
International Financial Reporting Standards as adopted by the EU.
Basis for Opinion
We conducted our audit in accordance with International Standards on Auditing (ISAs). Our responsibilities under
those standards are further described in the Auditor’s Responsibilities for the Audit of the Financial Statements
section of our report. We are independent of the Company and the Group as required by relevant laws and
regulations in Norway and the International Ethics Standards Board for Accountants’ International Code of Ethics for
Professional Accountants (including International Independence Standards) (IESBA Code), and we have fulfilled our
other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have
obtained is sufficient and appropriate to provide a basis for our opinion.
To the best of our knowledge and belief, no prohibited non-audit services referred to in the Audit Regulation
(537/2014) Article 5.1 have been provided.
We have been the auditor of the Company for 1 year from the election by the general meeting of the shareholders
on 23.09.2022 for the accounting year 2022.
side 2
Independent Auditor's Report -
Bulk Infrastructure Group AS
Key Audit Matters
Key audit matters are those matters that, in our professional judgment, were of most significance in our audit of the
financial statements of the current period. These matters were addressed in the context of our audit of the financial
statements as a whole, and in forming our opinion thereon, and we do not provide a separate opinion on these
matters.
Valuation of investment property
Key audit matter
How the matter was addressed in the audit
Investment property represents a substantial portion of
the group’s total assets. Investment property is
recognised at fair value
. Fair value is estimated by
management with assistance from
third party valuers.
The fair value is based on assumptions and
estimates as
well as property specific information
like future leasing
payments, vacancies, and discount rate.
These
assumptions and estimates require significant judgment
and therefore valuation of investment property is a key
audit matter. We refer to no
te 3 “Critical accounting
estimates and significant judgments” for further
information.
The Group has established internal control to ensure
relevant property information is included in the external
valuations.
We have assessed the design and
implementatio
n of the control.
For a sample of the investment properties, we reconciled
the property information regarding annual rent and
square meters in the third party valuers’ report to the
Group`s own records.
We met with the third party valuers’ and discussed and
challenged thei
r judgements used in the valuation of
investment properties, particularly
market rent, yield and
discount rate.
We assessed the third party
valuers’ qualifications and
expertise and reviewed their terms of engagement in
order to determine whether there were any matters that
might have affected their objectivity. We assessed the
valuation methods used against generally accepted
valuation stand
ards and practices.
In carrying out the procedures related to valuation of
investment property, we used our internal valuation
specialists.
We assessed whether the disclosures in note 6 regarding
valuation of investment properties was adequate.
Other Information
The Board of Directors and the Managing Director (management) are responsible for the information in the Board of
Directors’ report and the other information accompanying the financial statements. The other information comprises
information in the annual report, but does not include the financial statements and our auditor’s report thereon. Our
opinion on the financial statements does not cover the information in the Board of Directors’ report nor the other
information accompanying the financial statements.
In connection with our audit of the financial statements, our responsibility is to read the Board of Directors’ report
and the other information accompanying the financial statements. The purpose is to consider if there is material
inconsistency between the Board of Directors’ report and the other information accompanying the financial
side 3
Independent Auditor's Report -
Bulk Infrastructure Group AS
statements and the financial statements or our knowledge obtained in the audit, or whether the Board of Directors’
report and the other information accompanying the financial statements otherwise appear to be materially
misstated. We are required to report if there is a material misstatement in the Board of Directors’ report or the
other information accompanying the financial statements. We have nothing to report in this regard.
Based on our knowledge obtained in the audit, it is our opinion that the Board of Directors’ report
• is consistent with the financial statements and
• contains the information required by applicable statutory requirements.
Responsibilities of Management for the Financial Statements
Management is responsible for the preparation of financial statements that give a true and fair view in accordance
with the Norwegian Accounting Act and accounting standards and practices generally accepted in Norway, and for
the preparation and true and fair view of the consolidated financial statements of the Group in accordance with
International Financial Reporting Standards as adopted by the EU, and for such internal control as management
determines is necessary to enable the preparation of financial statements that are free from material misstatement,
whether due to fraud or error.
In preparing the financial statements, management is responsible for assessing the Company’s and the Group’s
ability to continue as a going concern, disclosing, as applicable, matters related to going concern. The financial
statements of the Company use the going concern basis of accounting insofar as it is not likely that the enterprise
will cease operations. The consolidated financial statements of the Group use the going concern basis of accounting
unless management either intends to liquidate the Group or to cease operations, or has no realistic alternative but
to do so.
Auditor’s Responsibilities for the Audit of the Financial Statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from
material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion.
Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with
ISAs will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are
considered material if, individually or in aggregate, they could reasonably be expected to influence the economic
decisions of users taken on the basis of these financial statements.
As part of an audit in accordance with ISAs, we exercise professional judgment and maintain professional scepticism
throughout the audit. We also:
• identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error.
We design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient
and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting
from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional
omissions, misrepresentations, or the override of internal control.
• obtain an understanding of internal control relevant to the audit in order to design audit procedures that are
appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the
Company's and the Group's internal control.
• evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and
related disclosures made by management.
side 4
Independent Auditor's Report -
Bulk Infrastructure Group AS
• conclude on the appropriateness of management’s use of the going concern basis of accounting, and, based on
the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast
significant doubt on the Company and the Group's ability to continue as a going concern. If we conclude that a
material uncertainty exists, we are required to draw attention in our auditor’s report to the related disclosures
in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are
based on the audit evidence obtained up to the date of our auditor’s report. However, future events or
conditions may cause the Company and the Group to cease to continue as a going concern.
• evaluate the overall presentation, structure and content of the financial statements, including the disclosures,
and whether the financial statements represent the underlying transactions and events in a manner that
achieves a true and fair view.
• obtain sufficient appropriate audit evidence regarding the financial information of the entities or business
activities within the Group to express an opinion on the consolidated financial statements. We are responsible
for the direction, supervision and performance of the group audit. We remain solely responsible for our audit
opinion.
We communicate with the Board of Directors regarding, among other matters, the planned scope and timing of the
audit and significant audit findings, including any significant deficiencies in internal control that we identify during
our audit.
From the matters communicated with the Board of Directors, we determine those matters that were of most
significance in the audit of the financial statements of the current period and are therefore the key audit matters.
We describe these matters in our auditor’s report unless law or regulation precludes public disclosure about the
matter or when, in extremely rare circumstances, we determine that a matter should not be communicated in our
report because the adverse consequences of doing so would reasonably be expected to outweigh the public interest
benefits of such communication.
Report on Other Legal and Regulatory Requirements
Report on Compliance with Requirement on European Single Electronic Format (ESEF)
Opinion
As part of the audit of the financial statements of Bulk Infrastructure Group AS, we have performed an assurance
engagement to obtain reasonable assurance about whether the financial statements included in the annual report,
with the file name “Bulk Infrastructure Group AS Annual Report 2022.zip”, have been prepared, in all material
respects, in compliance with the requirements of the Commission Delegated Regulation (EU) 2019/815 on the
European Single Electronic Format (ESEF Regulation) and regulation pursuant to Section 5-5 of the Norwegian
Securities Trading Act, which includes requirements related to the preparation of the annual report in XHTML
format, and iXBRL tagging of the consolidated financial statements.
In our opinion, the financial statements, included in the annual report, have been prepared, in all material respects,
in compliance with the ESEF regulation.
Management’s Responsibilities
Management is responsible for the preparation of the annual report in compliance with the ESEF regulation. This
responsibility comprises an adequate process and such internal control as management determines is necessary.
Bulk Infrastructure Group AS Annual Report 2022 Bulk Infrastructure Group AS Annual Report 2022
102 103
side 5
Independent Auditor's Report -
Bulk Infrastructure Group AS
Auditor’s Responsibilities
Our responsibility, based on audit evidence obtained, is to express an opinion on whether, in all material respects,
the financial statements included in the annual report have been prepared in compliance with ESEF. We conduct our
work in compliance with the International Standard for Assurance Engagements (ISAE) 3000 – “Assurance
engagements other than audits or reviews of historical financial information”. The standard requires us to plan and
perform procedures to obtain reasonable assurance about whether the financial statements included in the annual
report have been prepared in compliance with the ESEF Regulation.
As part of our work, we have performed procedures to obtain an understanding of the Company’s processes for
preparing the financial statements in compliance with the ESEF Regulation. We examine whether the financial
statements are presented in XHTML-format. We evaluate the completeness and accuracy of the iXBRL tagging of the
consolidated financial statements and assess management’s use of judgement. Our procedures include reconciliation
of the iXBRL tagged data with the audited financial statements in human-readable format. We believe that the
evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Oslo, 23 March 2023
Deloitte AS
E
E
i
i
v
v
i
i
n
n
d
d
U
U
n
n
g
g
e
e
r
r
s
s
n
n
e
e
s
s
s
s
State Authorised Public Accountant
(this document is signed electronically)
Bulk Infrastructure Group AS Annual Report 2022 Bulk Infrastructure Group AS Annual Report 2022
104 105
Bulk Infrastructure Group AS,
Karenslyst Allé 53,
0279 Oslo, Norway
Phone: +47 47 80 70 00
bulkinfrastructure.com
Bulk is racing to bring
sustainable infrastructure
to a global audience
5493007S9AUU5B258D532022-01-012022-12-315493007S9AUU5B258D532021-01-012021-12-315493007S9AUU5B258D532022-12-315493007S9AUU5B258D532021-12-315493007S9AUU5B258D532020-12-31ifrs-full:IssuedCapitalMember5493007S9AUU5B258D532021-01-012021-12-31ifrs-full:IssuedCapitalMember5493007S9AUU5B258D532021-12-31ifrs-full:IssuedCapitalMember5493007S9AUU5B258D532020-12-31ifrs-full:SharePremiumMember5493007S9AUU5B258D532021-01-012021-12-31ifrs-full:SharePremiumMember5493007S9AUU5B258D532021-12-31ifrs-full:SharePremiumMember5493007S9AUU5B258D532020-12-31ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember5493007S9AUU5B258D532021-01-012021-12-31ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember5493007S9AUU5B258D532021-12-31ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember5493007S9AUU5B258D532020-12-31ifrs-full:RetainedEarningsMember5493007S9AUU5B258D532021-01-012021-12-31ifrs-full:RetainedEarningsMember5493007S9AUU5B258D532021-12-31ifrs-full:RetainedEarningsMember5493007S9AUU5B258D532020-12-31ifrs-full:NoncontrollingInterestsMember5493007S9AUU5B258D532021-01-012021-12-31ifrs-full:NoncontrollingInterestsMember5493007S9AUU5B258D532021-12-31ifrs-full:NoncontrollingInterestsMember5493007S9AUU5B258D532020-12-315493007S9AUU5B258D532022-01-012022-12-31ifrs-full:IssuedCapitalMember5493007S9AUU5B258D532022-12-31ifrs-full:IssuedCapitalMember5493007S9AUU5B258D532022-01-012022-12-31ifrs-full:SharePremiumMember5493007S9AUU5B258D532022-12-31ifrs-full:SharePremiumMember5493007S9AUU5B258D532022-01-012022-12-31ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember5493007S9AUU5B258D532022-12-31ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember5493007S9AUU5B258D532022-01-012022-12-31ifrs-full:RetainedEarningsMember5493007S9AUU5B258D532022-12-31ifrs-full:RetainedEarningsMember5493007S9AUU5B258D532022-01-012022-12-31ifrs-full:NoncontrollingInterestsMember5493007S9AUU5B258D532022-12-31ifrs-full:NoncontrollingInterestsMemberiso4217:NOKiso4217:NOKxbrli:shares