The picture is taken by Kolbjørn Lorentsen, Sales
Engineer at Höganäs Borgestad AS. The picture shows
the ladle at the Wacker Holla being tapped for Si
metal. The ladle is "lined" with Höganäs Flow LC 80, a
monolithics product.
BORGESTAD ASA
ANNUAL REPORT 2023
Table of Contents
Highlights and key figures ................................................................................................................................................................ 3
Board of Directors and management in Borgestad ASA .................................................................................................. 5
CEO letter ................................................................................................................................................................................................... 7
Corporate governance ......................................................................................................................................................................... 8
Board of Directors’ report 2023.................................................................................................................................................... 13
Sustainability statement ................................................................................................................................................................... 20
Borgestad Group,
Financial statements .......................................................................................................................................................................... 47
Borgestad ASA,
Financial statements ......................................................................................................................................................................... 95
Attachments......................................................................................................................................................................................... 109
Borgestad ASA annual report 2023 | Table of Contents
2
Highlights and key figures
Highlights
• Borgestad Group increased revenue and other income with 22.5 percentage in 2023, to NOK 1 141.4
million.
• Cashflow from operations improved by NOK 217.5 million in 2023, from negative NOK 50.6 million in 2022
to positive NOK 166.9 million in 2023. Significantly improved capital efficiency in Höganäs Borgestad during
2023, net working capital reduction of NOK 28.3 million.
• New equity of NOK 296.7 million, deducted for transaction costs.
• Net interest-bearing debt reduced from NOK 689 million at 31.12.22 to NOK 307 million at 31.12.23.
• Frode Martinussen was employed as a new CEO in Höganäs Borgestad and the strategy for Höganäs
Borgestad was updated.
• On 27th October, the company announced a conditional sale and leaseback agreement with Bjuv
municipality in Sweden, with a net estimated cash effect of SEK 141.3 million. The transaction is estimated
to be completed in 2024 and will further decrease the net interest-bearing debt to NOK 166 million.
• Agora Bytom refinanced with new maturity date 31 December 2028.
Borgestad ASA annual report 2023 | Highlights and key figures
3
Key figures
(NOK 1 000) 2023 2022 2021 2020
Income statement
Revenue and other income 1 141 417 931 726 946 895 862 388
EBITDA 127 478 52 293 76 625 29 478
Depreciation 31 750 31 799 33 305 39 887
Impairment of non-current assets 94 298 91 343 - 106 029
Operating profit 1 430 -70 848 43 319 -116 439
Financial items excl. foreign currency -49 246 -46 633 -81 152 -45 799
Foreign currency gain/(loss) 10 534 -6 839 -2 142 5 984
Profit before taxes -37 283 -124 320 -39 975 -162 238
Profit/(loss) for the year -63 592 -126 109 -23 598 -175 006
Balance
Non-current assets 942 626 1 011 126 1 074 570 1 165 199
Current assets 463 752 455 432 357 058 368 954
Total assets 1 406 378 1 466 558 1 431 627 1 534 153
Total equity 755 842 507 873 339 297 383 758
Non-current liabilities 377 552 613 967 539 591 765 731
Current liabilities 272 984 344 718 552 739 384 665
Total equity and liabilities 1 406 378 1 466 558 1 431 627 1 534 153
Profit
Return on equity -4,2 % -31,0 % -11,6 % -34,8 %
Return on total capital 1,0 % -5,3 % 0,9 % -6,9 %
Liquidity
Cash flow 61 629 42 722 -13 594 -41 697
Liquidity ratio 170 % 132 % 65 % 96 %
Financial figures
Share capital 350 621 152 491 12 725 127 248
Average no of shares 339 983 112 144 12 717 12 715
Equity ratio 53,7 % 34,6 % 23,7 % 25,0 %
Price/Book 0,6 0,4 0,3 0,5
Bank deposits and financial investments 152 688 91 059 48 337 61 931
Interest-bearing debt 459 976 779 816 899 600 941 159
Net interest-bearing debt 307 289 688 757 851 263 879 228
Key figures per share
Profit per share -0,23 -1,11 -1,89 -13,02
Cash per share 0,18 0,38 -1,07 -3,28
Dividend 0,00 0,00 0,00 0,00
Alternative performance measures (APMs) are described in the appendices Alternative performance
measures
Borgestad ASA annual report 2023 | Highlights and key figures
4
Board of Directors and management in Borgestad ASA
Glen Ole Rødland, Chair of the Board
Rødland was elected chairman in 2023. Rødland holds an MBA and Postgraduate
Studies in Finance at the Norwegian School of Economics (NHH) and UCLA.
Røland has 30 years' experience in shipping, oil and gas service, finance and
investment management. He has extensive experience as an analyst and in
corporate finance from investment banking, private office and private equity.
Rødland also has considerable experience as a board member and chairman of
several Norwegian public and private companies, as well as international
companies. As of today, he is chairman of Prosafe SE and ABL-Group ASA.
Rødland has previously been a board member of Spectrum ASA (merged into TGS
ASA) for more than ten years, of which seven years as chairman. He was also
chairman of the board of Seadrill Ltd.
Rødland controls 60,000,000 shares corresponding to 4.28 percent in Borgestad
ASA.
Wenche Kjølås, Board Member
Kjølås was elected board member in 2023. Kjølås holds, among other things, a
Master of Economics and Business Administration from the Norwegian School of
Economics (NHH), and Executive Management Program, Strategic Management
and Innovation, INSEAD, Paris, France.
Kjølås is an experienced chair and board member with wide sector experience
across listed, private, family owned and private equity firms, having served in
various leadership roles throughout her career, including COO ,CEO and CFO of
the Grieg Group’s holding company, Grieg Maturitas AS, Kjølås has been CEO in
Kavli Norway and CFO in Kavli Holding, served on the board in Grieg Seafood
ASA, Cermaq ASA, PGS ASA, DOF ASA, and chaired Magseis Fairfield ASA,
Keolis Norway and Flytoget AS. Currently on the Board of DeepOcean Group
Holding AS, Alginor ASA and Western Norway University.
Kjølås controls 4,000,000 shares corresponding to 0.29 percent in Borgestad ASA.
Borgestad ASA annual report 2023 | Board of Directors and management in Borgestad ASA
5
Jacob Møller, Board Member
Møller has been a board member since 2009, and was Chairman in the period 2021
- 2023. He has a degree in law from the University of Oslo and a Master in Law
from the University of Cambridge. Møller has a background as a lawyer at BAHR
and head of Schibsted's M&A department. Møller is currently a Partner and Head of
the technology department at BAHR. He has extensive experience with board work.
Møller owns/controls 48,719,692 shares corresponding to 3.47 percent in
Borgestad ASA.
Jan Erik Sivertsen, Board Member
Sivertsen was elected as a board member in 2022. He is a qualified auditor from
the University of Agder. He is chairman and board member of a number of boards
through active ownership under the Kontrari umbrella. Sivertsen currently works as
managing director of Kontrari AS, a holding company with significant investments in
several listed and unlisted companies. Sivertsen has previously been employed as
finance director at B&G Group and as an authorized auditor at Iversen Revisjon AS.
Sivertsen controls 380,513,105 shares corresponding to 27.13 percent in Borgestad
ASA.
Helene Steen, Board Member
Steen was elected as a board member in 2022. She has a master’s degree in
shipping and finance from Cass Business School in London and a bachelor's
degree from BI Business School. Over several years, she has held various
positions in DNB Bank's major customer department within shipping and offshore
and DNB Asset Management. Steen currently works as principal/CFO in Ses AS, a
holding company with significant investments in several listed and unlisted
companies.
Steen represents 209,408,501 shares corresponding to 14.93 percent in Borgestad
ASA.
Pål Feen Larsen, CEO
Feen Larsen has held the position as CEO since 2019. He was employed in 2013
and from 2015 to 2019 was CFO in the Group. Feen Larsen has a master's degree
in accounting and auditing at Bl Business School and is a state authorized auditor.
He has experience from auditing and consulting from several listed companies and
other international Groups.
Feen Larsen owns 5,529,605 shares corresponding to 0.39 percent in Borgestad
ASA.
Borgestad ASA annual report 2023 | Board of Directors and management in Borgestad ASA
6
CEO letter
2023 was a transformatory period for Borgestad, with a continued positive operational development for our
two businesses, in addition to the significant financial restructuring and the positive outcome of the arbitration
process in Vienna. These developments position Borgestad as a financially strong investment company, and
the ongoing strategy process will outline the priorities for growth and value creation to leverage on new
opportunities.
We have completed a total refinancing through a private placement and a subsequent repair issue, which
means that Borgestad is now fully financed, and has a sustainable balance sheet. The company repaid EUR
10 million on the mortgage in Agora Bytom in December 2023, and received payment of the entire amount
outstanding from the arbitration court case, amounting to EUR 5.9 million. The working capital has developed
positively in 2023, and this improvement, together with the payment from the outcome of the arbitration
judgment, meant that Höganäs Borgestad could pay off the entire outstanding tax debt in Sweden of SEK 75
million. In addition, the balance sheet has been significantly improved with a change from net interest-bearing
debt of NOK 689 million to a net interest-bearing debt of NOK 307 million during 2023, reflecting a robust
financial position.
In December 2023, the sale leasback agreement was approved by the municipality in Bjuv, but the completion
of the transaction is currrently subject to the resolvement of a complaint filed with the Administrative Court in
Malmö. Following the finalization of this last hurdle we will sell two properties, including the production
facilities, to Bjuv municipality and then only lease the production facilities needed. The net proceeds of
approximately SEK 141 milllion from the transaction are expected to decrease the outstanding debt and
increase the company’s liquidity position. Estimated net interest-bearing debt will be approximately NOK 166
million after completion of the transaction. This value-creating agreement will enable us to realize the value of
our properties, while right-sizing and optimizing the production facilities and further strengthen our financial
situation.
To summarize, Borgestad has started the journey to establish the new platform as an active investment
company. We are dilligently working on the new strategy and will strenghten our M&A capabilities further. In
addition, we will begin exploring exits and/or transformational M&A and other liquidity events for Agora Bytom,
which in total set the tone for an exciting 2024.
Pål Feen Larsen
CEO
Borgestad ASA annual report 2023 | CEO letter
7
Corporate governance
The Norwegian Corporate Governance Board (NUES) issues the recommendation on corporate governance
for companies listed in Norway, with the latest update on the code of practice 14 October 2021. The
recommendation is based on share, accounting and securities legislations, as well as the Issuer Rules for
Oslo Børs. Compliance with the recommendation is based on a "comply or explain" principle.
The Board of Borgestad continuously works with the company’s corporate governance, and has dedicated
board meetings with corporate governance on the agenda.
Item 1 – Statement of corporate governance
The Board ensures that the company has good corporate governance. Borgestad follows all principles in the
recommendation with the exception of item 6, independent meeting management of the General Meeting,
and item 7, the General Meeting must establish guidelines for the Election Committee's work. This statement
is part of the company's annual report and goes further than the Accounting Act in terms of the information
that the company must provide.
Item 2 – Business
The company's activities are defined in § 3 of the articles of association, where the company's purpose is to
carry out investment and management activities, including participation in other companies, acquisition of
shares and other company shares, as well as acquisition and operation of real estate, as well as all
associated activities.
The Board prepares targets, strategies and risk profiles that support value creation for shareholders in a
sustainable way. The company's activities are defined in § 3 of the articles of association, where the
company's purpose is to carry out investment and management activities, including participation in other
companies, acquisition of shares and other company shares, as well as acquisition and operation of real
estate, as well as all associated activities.
The Board prepares targets, strategies and risk profiles that support value creation for shareholders in a
sustainable way.
Item 3 – Company capital and dividend
The Board must ensure that the company has a capital structure that is adapted to the company's goals,
strategy and risk profile. Borgestad strives to be financed with both equity and debt. The equity share in the
parent company was 82.3 per cent as of 31 December 2023. The company's equity appears in Note 12 in the
parent company's accounts. The Board has authorization from the General Meeting to acquire its own shares
and authorization to increase the share capital in connection with the development of the Group's investment
areas and in the case of acquisitions of businesses and mergers. The authorizations apply until the ordinary
general meeting in 2024, however no longer than until 30. June 2024.
Borgestad ASA annual report 2023 | Corporate governance
8
The Board has implemented guidelines for dividends which form the basis for proposals put forward to the
General Meeting. It will be proposed not to pay dividends for the financial year 2023.
Item 4 – Equal treatment of shareholders
The company has no restrictions regarding ownership, purchase, sale or voting rights. All shareholders have
equal rights in connection with any capital increases, with the exception of those cases where the board
makes use of the authority to increase the share capital granted by the general meeting.
The company publishes all share price relevant information to the market via Oslo Børs' message system and
on the company's website. The company's transactions in its own shares are carried out on the stock
exchange, and the company has guidelines for handling transactions with related parties and will exercise
care in transactions between the company and shareholders.
Item 5 – Shares and tradability
The company has no restrictions on the right to own, trade or vote for shares in the company.
Item 6 – General Meeting
The Board makes arrangements for shareholders to participate in the company's general meeting. In
accordance with § 6 of the articles of association, the General Meeting is chaired by the Chairman of the
Board or the person he appoints. The recommendation on independent meeting management of the General
Meeting is therefore not relevant because it conflicts with the company's articles of association.
The Board ensures:
a. The documents are detailed and precise enough for the shareholders to take a position on all matters to be
processed.
b. The registration deadline is set as close to the meeting as possible.
c. The Board and Chairman of the Election Committee can participate in the General Meeting.
Documents relating to matters to be dealt with at the General Meeting, including documents which according
to law must be included in or attached to the notice, do not need to be sent to the shareholders if the
documents are made available on the company's website. A shareholder can still demand to be sent
documents that relate to matters for the General Meeting.
Shareholders who wish to attend the General Meeting must notify the company of this within a specific
deadline which cannot expire earlier than two days before the General Meeting is held.
Borgestad ASA annual report 2023 | Corporate governance
9
Shareholders can cast their vote in writing during a period before the General Meeting. The Board can
determine more detailed guidelines for such advance voting. It must be stated in the notice of the general
meeting which guidelines have been laid down.
The shareholders should be able to vote in each individual matter, including voting for individual candidates in
elections. Shareholders who cannot be present at the General Meeting are given the opportunity to cast their
vote via a proxy form.
Item 7 – Election Committee
The company has its own Election Committee, which is enshrined in the articles of association in § 8. This
deviates from NUES's recommendations in that the General Meeting does not set guidelines or limitations for
the Election Committee's work.
The General Meeting elects the committee's chairman and member, as well as determines the committee's
remuneration. Neither the members of the Board nor the management are part of the Election Committee.
Item 8 – The Board, composition and independence
The Board currently consists of five shareholder-elected board members . The Board is elected for a period of
one or two years. According to § 5 of the articles of association, the number of board members can vary
between three and six, in addition up to two deputy members can be elected. The board chooses its own
leader. The Board's composition and shareholdings appear in Note 4. It is a goal that the Board should have
a balanced composition that takes into account competence, experience and relevant background for the
company's operations. It is also desirable that the composition of the Board reflects both the company's
ownership structure and the need for neutral, independent representatives without specific ownership
affiliations.
All board members are independent of the day-to-day management. Chairman Glen Ole Rødland, through
the company Corona Maritime AS, has a consultancy agreement with the company for ongoing assistance
and as discussion partner for the CEO. None of the other board members have business relations with the
company.
Item 9 – The Board's work
The instructions for the Board and the day-to-day management have a particular emphasis on a clear internal
distribution of responsibilities and tasks, as well to outline how the Board and the day-to-day management
shall process agreements with related parties. In 2023, there were no transactions with related parties, apart
from the payment of salaries, consultancy fees and board fees.
The Board evaluates its work and expertise annually. The Board ensures that the board members and senior
employees make the company aware of any significant interests they may have in matters that the Board
must deal with. An Audit Committee consisting of three board members and CEO has been established. It
has been assessed and concluded that the audit committee fulfils recommendations and legal requirements
Borgestad ASA annual report 2023 | Corporate governance
10
regarding the independence of the company. Due to the company's size, the Board has decided not to
establish a compensation committee.
The Board receives ongoing reports that describe developments in the company, such as rental and monthly
reports for Agora Bytom, as well as accounting and profit reports with an overview of the short-term and long-
term order backlog for the refractory segment. In 2023, 11 board meetings have been held in the company,
corresponding to 10 meetings in 2022. Information about the various board members' attendance at meetings
can be found in the minutes from each board meeting.
Item 10 – Risk management and internal control
The company has incorporated internal control and appropriate systems for risk management in relation to
the scope and nature of the company's operations. The Board regularly reviews the company's most
important risk areas and internal control. Reference is made to the Board of directors report and Note 19 in
the consolidated accounts on financial risk and mention of risk in the annual report.
Item 11 – Remuneration to the Board
The remuneration to the Board reflects the board's responsibility, expertise, time spent and the complexity of
the business. The Board fees and shareholdings appear in Note 4 in the consolidated accounts.
Performance-based remuneration is not used. The board members have no option schemes and also do not
carry out special tasks for the company unless otherwise separately agreed. Such remuneration will be
approved by the general meeting. Board members are encouraged to own shares in the company.
Item 12 – Salary and other remuneration to leading persons
The Board prepares guidelines for remuneration to senior staff in accordance with the law. The Board's
statement on executive pay is a separate document for the General Meeting and is available on the
company's website. The board determines the CEO's salary in a board meeting. Historically, salary
development has been based on the general salary development in Norway and the company's development.
The CEO has no option schemes, but can receive a bonus. In the case of bonus schemes, there must be a
clear connection between the criteria for the performance-based remuneration and the company's goals and
strategies. In principle, the bonus is limited to a maximum of six months' salary. Reference is made to Note 4
in the consolidated accounts.
Item 13 – Information and communication
The Board establishes guidelines for the company's reporting of financial and other information based on
transparency and taking into account the requirement for equal treatment of the participants in the securities
market. The company reports information and financial figures in accordance with the Oslo Børs regulations.
Responsibility for Investor Relations and reporting of regulatory information is assigned to the managing
director, who has the opportunity to delegate this responsibility. The Board has established guidelines for the
company's contact with shareholders outside the General Meeting.
Borgestad ASA annual report 2023 | Corporate governance
11
Item 14 – Takeover
The Board has a pragmatic attitude in relation to a possible take-over situation. The Board's main
responsibility in such a case will be to maximize shareholder value for all shareholders and at the same time
look after the interests of the employees, and other stakeholders.
Item 15 – Auditor
The Board ensures that each year the auditor presents the main features for carrying out the audit work,
reviews any significant changes in the company's accounting principles, key aspects of the audit, assessment
of significant accounting estimates and all significant matters where there has been disagreement between
the auditor and the administration. Deloitte AS, through partner and auditor Kenneth Karlsen, receives a copy
of all board documents. The auditor's remuneration divided between audit and other services is explained as
a separate item at the general meeting and in Note 20 in the consolidated accounts. The Board and the Audit
Committee have several meetings with the auditor throughout the year. In the meetings between the Board
and or the Audit Committee and the auditor, the company's internal control is discussed, as well as other
significant accounting items.
Borgestad ASA annual report 2023 | Corporate governance
12
Board of Directors’ report 2023
Borgestad ASA is an investment company based in Skien, Norway. Our portfolio primarily covers two
main business areas: real estate and refractory.
Within these segments, it is the shopping center Agora Bytom and the refractory production and installation
company Höganäs Borgestad, that have a material impact on the company performance. Real estate is the
largest segment measured by the balance sheet, while refractory industry is the largest by revenue.
Refractory
Höganäs Borgestad is a manufacturer and supplier of refractory quality products, installations, systems, and
solutions that are essential for industrial high-temperature processes exceeding 1,200°C in various industries
such as steel, cement, and aluminum. Refractory materials are stones or masses produced in many different
variants depending on their intended use. Refractory materials are primarily used to protect production
industries and contribute to energy savings.
The production facility in Sweden produces special products and refractory monolithic where Höganäs
Borgestad has a high level of production expertise. Höganäs Borgestad's strategic partner Refratechnik has
added further breadth to the product range, such as basic stone and monolithics.
Borgestad ASA annual report 2023 | Board of Directors’ report 2023
13
Real estate
Agora Bytom shopping center in Poland is the largest investment of the Group, accounting for over half of the
balance sheet. The shopping center has a gross area of 52,000 sqm and more than 30,000 sqm of rental
area. In addition, there is a parking garage with 820 parking spaces. Agora Bytom is centrally located in the
Silesian region of Poland and holds a strong market position in its primary catchment area. Agora offers
spaces to a wide range of tenants, including large international chains and important Polish brands, 8 cinema
halls, a fitness center, and a rich selection of cafes.
Borgestad considers a diverse tenant mix as a prerequisite for future revenue growth.
Agora Bytom holds a strong position in the local market and maintains a high occupancy rate. Continuous
efforts are made to further develop the center, and despite challenges related to reduced purchasing power
and significant inflation, the rental market is active, with Agora Bytom currently in negotiations with several
potential new tenants.
Borgestad ASA annual report 2023 | Board of Directors’ report 2023
14
Turnover among Agora Bytom’s tenants has increased by 3.7 percent in 2023 compared to 2022. The
number of visitors increased by 4.7 percent in 2023 compared to 2022. Agora Bytom had approximately 4.9
million visitors in the center in 2023.
The WAULT
1
by area and income are as of December 31. 2023, 3.49 years and 3.19 years respectively.
The company completed a five-year bank refinancing of Agora Bytom in December 2023 with Bank Pekao
that secures the project with a stable long-term financing. The financing was completed on market terms, and
Agora Bytom has a loan to value, LTV, below 50 percent after the financing.
Key figures, Borgestad ASA
The Group prepares its accounts in accordance with the International Financial Reporting Standard (IFRS)
which is implemented by the EU, the Accounting Act and other applicable regulations which are described in
more detail in the notes to the accounts.
MNOK 2023 2022
Operating income 1 141 932
EBITDA 127 52
Depreciation & Impairment of non-current assets 126 123
Operating profit (EBIT) 1 -71
Profit before tax -37 -124
MNOK 31.12.2023 31.12.2022
Cash 153 91
Available liquidity at end of period 186 86
IBD 460 780
NIBD 307 689
NIBD/EBITDA 2,4 13,2
Equity ratio 54 % 35 %
1 Weighted average unexpired lease term.
Borgestad ASA annual report 2023 | Board of Directors’ report 2023
15
Financial highlights
Profit and loss statement
Borgestad has shown positive developments in revenue and EBITDA in 2023. Both the real estate and
refractory segments increased their revenue and improved EBITDA compared to 2022. The increase in
revenue and EBITDA in 2023 compared to 2022 for the real estate segment, is related to currency effects due
to the weaker Norwegian krone against the euro. For the refractory segment, improved underlying operations
are the main reason for the improvement, in addition to the EBITDA gain resulting from the arbitration case.
Borgestad had a total revenue and other income in 2023 of NOK 1,141.4 million, up from NOK 931.7 million
in 2022. The total revenue and other income increase of 22.5 percentage is mainly growth within the
refractory business, which contributed with a growth of 23.1 percentages in 2023.
The Group achieved an EBITDA of NOK 127.5 million in 2023 compared to an EBITDA of NOK 52.3 million in
2022. Result before tax expense for 2023 was negative NOK 37.3 million, compared to a loss of NOK 124.3
million in 2022. The group had write-downs of NOK 94.3 million and NOK 91.3 million in 2023 and 2022
respectively, which relates to the property value of the Agora Bytom shopping centre.
During the financial year, Management identified indicators of impairment for Agora Bytom. The indicators of
impairment were primarily due to the economic environment, characterized by increased inflation and interest
rates. Macroeconomic factors have led to a decrease in consumer purchasing power, which has adversely
affected the revenues of the tenants in the shopping centre. Concurrently, the increase in interest rates has
negatively impacted the valuation of the property, as the cost of capital used in property valuation models has
increased.
In response to these indicators, Management performed an additional impairment test after the presented
fourth quarter. Please see Note 9 for further information.
The recoverable amount of Agora Bytom has been determined based on the highest value of its fair value
less cost of disposal and its value in use. The fair value was determined by an external assessor. The value
in use was calculated using discontinued cash flow projections from financial budgets approved by
Management covering a ten-year period. The cash flow projections are based on significant unobservable
inputs. The main inputs are discount rate, rent per sqm, vacancy, capitalization expenses and terminal value,
for more detailed information related to these inputs and assumptions the Board refers to Note 9.
As a result of this analysis, the carrying amount of Agora Bytom was found to exceed its recoverable amount,
indicating an impairment. An impairment loss of NOK 94.3 million has therefore been recognized in the
income statement under “Impairment of non-current assets”.
In 2023, the refractory segment achieved a total revenue and other income of NOK 1,072.2 million which is
an increase of 23.1 percent compared to 2022. EBITDA for 2023 is at NOK 102.0 million, including the
settlement from the Arbitration Court in Vienna with an EBITDA impact of NOK 46.4 million. For 2022 the
refractory segment generated a total revenue and other income of NOK 870.8 million and an EBITDA of NOK
31.9 million.
Borgestad ASA annual report 2023 | Board of Directors’ report 2023
16
Balance sheet and financial risk
At the end of 2023, Borgestad had a balance sheet that the Board and management believe is sustainable
over time, both in terms of debt level and liquidity reserve. The improved balance sheet is a result of
increased equity of NOK 296.7 million after deduction of costs, through a private placement and a
subsequent offering in 2023. The net proceeds from the equity increase were used to redeem the NOK 100
million bond loan, BOR04, and to repay EUR 10 million in the Agora Bytom mortgage and to increase the
liquidity situation.
In connection with the repayment of EUR 10 million in the Agora Bytom debt facility, the bank debt in Agora
Bytom was refinanced in December 2023, with new maturity date 31. December 2028. The loan is financed in
EUR through Bank Pekao SA, with outstanding debt of EUR 29.9 million as of 31. December 2023. The
interest rate of the loan is 100 percent hedged until 30. June 2024, with a cost of 0.3 percent. Agora Bytom
has an obligation to hedge minimum 70 percent of the outstanding loan before 30. June 2024. Other terms
include 1-month EURIBOR plus a margin of 2.80 percent.
The company repaid its tax debt to the Swedish tax authorities of SEK 75.4 million, with the addition of
outstanding interest, through a voluntary prepayment. The tax debt was originally payable in instalments in
2024, 2025 and 2026, and the prepayment is prompted due to improved liquidity in the Group following
receipt of payment in accordance with the result of the arbitration case in Vienna and improved working
capital in Höganäs Borgestad.
At the balance sheet date, the available liquidity was NOK 186.1 million and the interest-bearing debt NOK
460.0 million. The net interest-bearing debt was NOK 307.3 million, compared to NOK 688.8 million as per
31. December 2022.
The company has classified the production buildings and land placed in Bjuv municipality and the connected
mortgage loan, as held for sale on 31. December 2023. The book value of assets held for sale was NOK 13.2
million and the connected mortgage debt was NOK 52.4 million. The reason for the re-classification is that
Höganäs Bjuf Fastighets AB, an indirect subsidiary of Borgestad ASA, on 27. October 2023 entered into a
conditional agreement with Bjuv municipality in Sweden for a sale and leaseback transaction for two
properties in Sweden where the production plant and other production facilities for refractory products are
located.
Borgestad will sell the two properties, including the production facilities, to Bjuv municipality and then lease
the production facilities needed. The company will after the completion of the transaction still be the owner of
all machinery and equipment used in the production.
The two properties are in the transaction valued at SEK 145 million and the purchase price will be
approximately SEK 141.2 million after adjustment for stamp duty. The purchase price shall be settled with
cash in three instalments; 60 percent will be payable upon completion of the transaction, 20 percent will be
payable 12 months after completion, and the remaining 20 percent will be payable 24 months after
completion.
The transaction was approved by the Municipal Council of Bjuv 11 December 2023, but a complaint regarding
the approval from Bjuv municipality has been received prior to the expiration of the appeal period. The
Borgestad ASA annual report 2023 | Board of Directors’ report 2023
17
complaint relates to the purchase price in the transaction and that this, in the claimant's opinion, significantly
exceeds the market value of the two properties. The complaint will be handled by the Administrative Court in
Malmö.
The approval of the transaction by Bjuv municipality will only become binding once the complaint has been
finally resolved in the claimant's disfavour, and the completion of the transaction is conditional upon such
binding approval.
In Borgestad’s view, the probability of the complaint being successful is low. However, it is currently unknown
when the Administrative Court will process the complaint, and it cannot be ruled out when a decision will be
reached. If the Administrative Court rules in favour of the claimant, there is also a risk that the transaction
cannot be completed.
Conditional of completion of the sale leaseback transaction is an additional reduction of the interest-bearing
debt, with NOK 52.4 million, and improved liquidity.
A number of factors can have an unfavourable impact on Borgestad's operations and future value
development. These factors include financial risk, including interest rate, currency and credit risk, risk related
to operations, market risk, environmental and legal risk, as well as risk related to the individual projects in
which the Group has investments. The Group's biggest financial risk is linked to Agora Bytom where the
Group has a net equity investment that is exposed to value fluctuations in the Polish property market. In
recent years, Agora Bytom has reduced its debt significantly and currently has the lowest debt in the center's
history, which reduces the Group's overall risk.
Liquidity risk is the risk that the Group will not be able to service its financial obligations as they fall due. The
board and Group management have worked over time to strengthen the Group's liquidity and reduce the
liquidity risk in order to ensure a sustainable Group.
In the board of directors and managements view the company has per 31 December 2023 a sustainable
balance sheet and cash situation, and is fully financed.
Borgestad ASA has entered into a liability insurance for the board and management with a liability limit of
NOK 25 million. The insurance covers the board's legal personal liability for financial damage caused by the
performance of their duties and associated expenses with a court case or similar. The coverage also includes
boards and management in subsidiaries of Borgestad ASA (with an ownership stake of over 50 per cent) and
employees who represent Borgestad ASA at external boards of directors.
Cash flow, investments, and liquidity
The company’s cash flow from operating activities was NOK 166.9 million, up from negative NOK 50.6 million
in 2022.
Cash flow from investing activities was negative NOK 36.6 million, compared to negative NOK 8.1 million in
2022, and cash flow from financial activities was negative NOK 68.7 million, down from NOK 101.5 million. As
a result, the cash flow for 2023 was positive at NOK 61.6 million, compared to NOK 42.7 million.
Borgestad ASA annual report 2023 | Board of Directors’ report 2023
18
The available liquidity as of 31 December 2023 was NOK 186.1 million, up from NOK 85.5 million in 2022.
The company's R&D activity takes place under the auspices of Höganäs Borgestad AB and ended at NOK
6.6 million and NOK 6.4 million in 2023 and 2022 respectively.
Conditions for going concern
The accounts have been prepared under the assumption of going concern in accordance with the Norwegian
Accounting Act § 3-3.The Board refers to the mention of financial risk in the annual report.
Borgestad ASA, the parent company's, accounts and disposition of the annual
profit
The parent company Borgestad ASA had a negative result after tax costs of NOK 106.4 million in 2023
compared to a negative result of NOK 92.5 million in 2022. The negative result for Borgestad ASA is mainly
due to write-down of the value of shares in subsidiaries at a total of NOK 118.6 million. The material write-
down of shares is a consequences of the write-down of the value for Agora Bytom that has direct
consequences for the value of the shares in Borgestad Properties AS.
The company's equity as of 31. December 2023 was NOK 676.7 million compared to NOK 487.8 million in
2022.
The board will advise the general meeting in 2024 that no dividend to be paid for the financial year 2023. The
deficit of NOK 106,391,000 will be allocated as follows:
•Transfer from other equity NOK 106 391 000
Outlook
The Board of Directors expect that Borgestad will improve results and cash flow going forward. After the
refinancing process, the company has a more sustainable balance sheet and will focus the resources within
Borgestad to improve the operational performances and will continue developing a sustainable strategy for
the future.
In addition, Borgestad will begin exploring the possibilities for exits and/or transformational M&A and other
liquidity events for Agora Bytom.
Borgestad ASA annual report 2023 | Board of Directors’ report 2023
19
Sustainability statement
General information
Sustainability at Borgestad
In 2022, Borgestad ASA began the work to define how the company will approach the important new aspects
of sustainability, comply with the CSRD and continue to be compliant with the Transparency Act
requirements. This still-ongoing work aims to ensure that the company and its subsidiaries make good
strategic and sustainable decisions, direct effort and investments where they are needed and have the
highest impact, and manage risks and opportunities.
The following four pillars form the core of Borgestad’s work with sustainability:
Ensure compliance with current and future laws and regulations:
Borgestad must ensure compliance as requirements come into force. In line with the coming
European directives, Borgestad will implement sustainability in the company's strategies and
goals.
Understand and acknowledge where Borgestad has an impact:
Borgestad aims to get a thorough understanding of the company's actual and potential impacts
on its surroundings, both positive and negative. The company operates in an industry that is
emissions-intensive, has a risk of accidents and injuries, and has a global supply chain. This
must be reflected in the company’s strategies and values.
Handle future financial risk and take advantage of commercial opportunities:
Sustainability may pose a risk to the refractory industry in the long-term. Borgestad must identify
and assess significant financial risks and opportunities and determine how these should be
managed to minimise risk and maximise opportunities. This requires thorough strategic
planning.
Create a common direction for the company and subsidiaries:
Borgestad is in the early stage of defining how it will deal with material sustainability issues. The
aim of this work is to ensure that the company and its subsidiaries make good strategic
decisions, directing effort and investments where they are needed and have the highest impact.
Sustainability has gone from being a niche focus for impact-oriented companies to being a regulatory
requirement and a financial and commercial liability if not sufficiently handled, and Borgestad has initiated
several projects in response to this. The company and its subsidiaries will continue to integrate the basic
Borgestad ASA annual report 2023 | Sustainability statement
20
pillars into their strategies and contribute to Borgestad’s regulatory compliance and meeting stakeholders’
sustainability expectations.
For 2023, Borgestad has used the European Union’s Corporate Sustainability Directive (CSRD) and the
accompanying European Sustainability Reporting Standards (ESRS) for inspiration for the restructuring of the
sustainability reporting.
Borgestad published its first Transparency Act report in June 2023 and will publish an updated version in
June 2024. The Transparency Act report are available at www.borgestad.no.
1. About the report
1.1. General basis for preparation of sustainability statements
Borgestad’s sustainability report for 2023 is inspired by the European Union’s Corporate Sustainability
Directive (CSRD) and the accompanying European Sustainability Reporting Standards (ESRS). Borgestad
ASA is subject to these standards from 2025 and acknowledge that this year’s sustainability report is not yet
compliant with the requirements in the reporting standards. Below is an overview of the company reporting
structure.
The sustainability report has been prepared on a consolidated basis, covering Borgestad Properties,
including Agora Bytom, and Borgestad Industries, including Höganäs Borgestad. The basis for preparation of
ESG metrics is described in the relevant chapters, along with actions planned for improvement where
applicable. ESRS compliance will require improved data quality and access and development of the relevant
transition plans, policies, strategies, and targets.
The materiality assessment extends across both upstream and downstream value chains, ensuring a wide
evaluation of impacts, risks, and opportunities, with a primary focus on Höganäs Borgestad and the
Borgestad ASA annual report 2023 | Sustainability statement
21
company’s upstream value chain. Policies, actions, and targets are mainly focused on Borgestad's own
operations, supported by a supplier code of conduct, particularly regarding workers in the value chain.
Emission data and value chain metrics are detailed within the climate account and in the waste board of
directors report.
In 2022, Borgestad initiated a project to ensure the company would meet CSRD and Norwegian
Transparency Act requirements when they come into force, and to ensure the business effectively handles
the risks and opportunities associated with the coming green shift. This work continued in 2023, with the
initiation of projects to improve Borgestad’s greenhouse gas accounting and Norwegian Transparency Act
reporting. For 2024, Borgestad intends to conduct an in-depth climate risk assessment, in addition to
updating the double materiality analysis and executing a GAP analysis.
This report has been reviewed by the Audit Committee before being approved by the Board of Directors.
2. Governance
2.1. The role of, and the information provided to, the administrative, management and
supervisory bodies
Sustainability-related matters are integrated into Borgestad’s governance mechanisms. The Board of
Directors has the ultimate responsibility for sustainability-related impacts, risks, and opportunities and
considers such matters when reviewing and guiding the strategy and business plans, and for decision-
making. The composition of the Board of Directors and the roles and responsibilities of the board members
are outlined in Board of Directors and management in Borgestad ASA.
The Board has established an Audit Committee which monitors and evaluates more specific sustainability-
related matters and plans on behalf of, and as preparation for, the Board meetings. The Audit Committee
informs and guides the CEO and the executive management on which sustainability related matters to
address, and is currently reviewing in more detail its responsibility towards sustainability matters to make this
more clearly defined. The Audit Committee meets and assesses policies, performance metrics and
sustainability reporting as relevant and at least two times a year.
The CEO is the highest responsible for sustainability-related matters under the Board of Directors. The CEO
is responsible for monitoring, assessing, and managing sustainability-related matters and reports this to the
Audit Committee and the Board of Directors. The CEO is invited and a part of all Board and the Audit
Committee meetings held.
2.2. Integration of sustainability-related performance in incentive schemes
Borgestad has not yet adopted any incentive schemes that integrates with sustainability-related performance.
Borgestad ASA annual report 2023 | Sustainability statement
22
2.3. Statement on due diligence
As part of compliance with the Transparency Act, Borgestad will conduct regular risk-based human rights due
diligence on suppliers. The company will further expand the risk-based due diligence to include environmental
matters as well.
3. Strategy
3.1. Strategy, business model and value chain
Borgestad is an investment company that primarily operates in the real estate and the industrial sector. Key
operations include the Agora Bytom shopping centre in Poland, serving a broad consumer base, and
Höganäs Borgestad, offering refractory products and services critical for high-temperature industrial
processes.
The company strategy is to position itself with high quality products that plays an important part in reducing
end users’ energy consumption, while providing solid returns to shareholders.
The value chain for Borgestad is illustrated below. Höganäs Borgestad supplies refractories products and
services for industries such as steel, cement, and glass manufacturing, as well as for use in petrochemical
plants and incinerators. These products are crucial for the durability and efficiency of the clients' operations,
withstanding extreme conditions to ensure production. Höganäs Borgestad's operations rely on critical inputs
for high-quality refractory solutions. These inputs include a range of materials including, but not limited to,
cement, steel, brown fused alumina, bauxite, graphite, alumina, microsilica, and chamotte. Höganäs
Borgestad's value chain extends from raw material sourcing, through production and distribution to clients
and end-users.
For Agora Bytom, Borgestad is mainly involved in operation and administration. This operation includes
facility management to customer experience strategies. The upstream value chain of Agora Bytom includes
hired workers (maintenance, security and services), while the downstream value chain include tenants and
consumers.
Borgestad ASA annual report 2023 | Sustainability statement
23
3.2. Interests and views of stakeholders
Borgestad maintains a constant dialogue with its stakeholders as part of its normal business operations.
Regular engagement with stakeholders ensures that Borgestad is aligned with stakeholders’ expectations
and the company’s sustainability goals.
In 2023 Borgestad initiated dialogues with core stakeholders, hereunder board members, employees, and
financial partners. The insights gained from these initial discussions were instrumental in establishing four
guiding pillars (see page 1) that now direct the strategic decisions for the company, and to further understand
the company’s material topics on a high level.
As part of the preparation for ESRS compliance, Borgestad will revisit the initial stakeholder mapping and
engagements and use as input in the Double Materiality Assessment (DMA) that will be conducted later in
2024. The aim is to include more stakeholders in the assessment that can provide clear and detailed inputs to
the impacts, risks and opportunities that are material to Borgestad.
During 2023, a process was started to engage with suppliers on human rights risks as part of the
Transparency Act work, and this work will continue and expand in coming years.
3.3. Material impacts, risks and opportunities and their interaction with strategy and
business model
Borgestad's initial high level materiality analysis identified climate change, pollution, circularity and resource
use, own workforce, workers in the value chain, and business conduct as most important topics for
Borgestad. These topics directly influence Borgestad's sustainability strategy and operational focus.
Borgestad ASA annual report 2023 | Sustainability statement
24
3.3.1. Environment
3.3.1.1. Climate Change
The world is facing significant climate change, which poses both risks and opportunities for businesses both
through the physical climate changing and the transition to a low-carbon economy. Borgestad works
strategically to mitigate negative impacts from climate risks and capitalise on opportunities in the green shift.
3.3.1.1.1. GHG Emissions
Borgestad acknowledges the critical challenge posed by climate change and recognises the business’ role in
contributing to global greenhouse gas emissions. Borgestad’s operations, notably in the production of
refractory products, generate significant direct emissions from fuel combustion and chemical processes. The
Group also has significant emissions in the upstream value chain through mining of raw materials, suppliers’
production of refractory products and components, and transportation of raw materials and products.
3.3.1.1.2. Climate adaptation
Borgestad’s reliance on external suppliers for raw materials places the company at risk of disruptions due to
climate-induced extreme weather events. These risks, prevalent in countries with significant supply chain
operations, could affect the company’s long-term costs and lead times. Further, the carbon-intensive nature of
refractory material production exposes Borgestad to potential increases in operating costs, through e.g., the
expected tightening of emission regulations.
3.3.1.1.3. Energy Consumption
Borgestad’s production processes are energy-intensive, and currently relies largely on non-renewable energy
sources with negative impact on the climate. Through its end-users, Borgestad mitigates environmental
impacts by providing high-quality refractory products that lower clients' energy use and emissions.
The rising cost of energy presents a financial risk for the company, particularly given the industry's high
energy demands. Conversely, the shift towards energy efficiency in client industries represents a significant
opportunity. By pioneering products that further reduce energy consumption, Borgestad can capitalize on
potential commercial benefits and contribute to the broader transition to a low-carbon economy.
3.3.1.1.4. Strategic Response
To mitigate negative impacts and risks, and seize opportunities related to climate, Borgestad is, enhancing
energy efficiency and exploring sustainable energy sources to reduce environmental footprint. Strengthening
resilience in the supply chain to mitigate physical and transition risks associated with climate change and
pursuing innovation in refractory products to further support clients' energy efficiency improvements and GHG
reduction efforts.
Borgestad ASA annual report 2023 | Sustainability statement
25
3.3.1.2. Pollution
Borgestad’s manufacturing processes generate emissions to air. For the Bjuv facility, Höganäs Borgestad has
emissions permits. The pollution in Bjuv arises mainly from the combustion of fossil fuels utilised in machinery
and heating, contributing to local air pollution challenges. There are further emissions to air throughout the
company’s value chain from raw material sourcing and processing and to customer combustion processes.
Borgestad is committed to addressing pollution not just within the immediate operations but throughout the
value chain.
The regulatory environment poses significant risks, particularly with initiatives like the EU Industrial Emissions
Directive (IED), which mandates the adoption of Best Available Techniques (BATs) to mitigate pollution.
These regulations introduce potential financial implications due to the investment required in pollution control
technologies. Borgestad is proactively evaluating these risks and aligning operations with regulatory
expectations to mitigate financial and compliance-related impacts.
3.3.1.2.1. Strategic Response
In response to these challenges, Borgestad is enhancing its strategy to manage and mitigate pollution related
impacts, risks and opportunities through monitoring and reporting by committing to increased transparency
regarding emissions to air in its own operations at the Bjuv facility. Further, by value chain engagement,
Borgestad will actively engage with suppliers and partners to promote sustainable practices and reduce
pollution throughout the value chain. This includes assessing the environmental practices of suppliers,
especially those involved in raw material provisions.
3.3.1.3. Circular economy
Borgestad is committed to include sustainability in its operations, with a focus on circular economy principles
to address the environmental impacts associated with resource use, reuse, and disposal. The company’s
approach is geared towards transitioning from a linear to a more circular model, recognising the
environmental and economic benefits of such a shift.
The refractory industry, characterised by the high turnover of materials due to the limited lifespan of refractory
products, traditionally follows a linear model of use and disposal. Borgestad faces challenges associated with
low reuse rates of materials, leading to significant waste and reliance on landfill disposal. The current
practices contribute to increased consumption of scarce minerals, elevated GHG emissions from the
production of new materials, and adverse impacts on local ecosystems due to landfill usage. These issues
present both environmental and financial risks, urging a shift towards more sustainable practices.
3.3.1.3.1. Strategic Response
To address the risks and capitalise on the opportunities presented by the circular economy, Borgestad is
researching strategic adaptation, with the highest priority on enhanced resource management by
implementing strategies to improve the efficiency of resource use in operations, including the optimisation of
material selection, utilisation processes and the opportunity for re-use. Secondly, collaboration with
stakeholders will be key in succeeding in the circular economy. Working closely with clients, suppliers, and
Borgestad ASA annual report 2023 | Sustainability statement
26
industry partners to foster a collaborative approach to circularity, sharing best practices, and exploring joint
initiatives for material reuse and recycling is of essence. Monitoring and reporting will be important,
committing to increased transparency regarding resource use and waste management practices, including
the development of metrics to track progress towards circular economy objectives.
3.3.2. Social
3.3.2.1. Own workforce
At the end of 2023, 313 people were employed by Borgestad, distributed across the company's various
countries and businesses. The majority of these are full-time employees, but particularly Höganäs
Borgestad's operations also involve the use of temporary employees, a total of 275 people in 2023.
Borgestad is committed to fostering a safe, diverse, and inclusive workplace for both employees and
temporary employees. Borgestad’s approach to managing the company’s own workforce is reflected in the
dedication to the health, safety, and well-being of the employees, while also addressing the challenges and
opportunities related to diversity, inclusion, and employment practices.
3.3.2.1.1. Working conditions
Borgestad’s production processes includes handling chemicals and workers are exposed to very high
temperatures. This can have negative impacts on employees’ health and safety and lead to injuries or
fatalities if the health and safety conditions are inadequate. Such incidents not only have human costs but
can also lead to legal and reputational consequences and impact production efficiency.
There is a risk that insufficient working conditions, such as excessive working hours, leads to poor employee
satisfaction both by employees and temporary employees. This can result in increased sick leave, turnover,
loss of reputation, and failure to attract and retain talent. This can in turn lead to lower productivity and less
innovation as well as increased costs related to training and onboarding of new employees, all of which in
turn can have a negative impact on company growth and revenues.
In Höganäs Borgestad, there were 275 temporary employees hired through third parties in 2023. These
temporary workers are covered by collective trade union arrangements and are thus protected by Swedish
law. However, there is a higher inherent risk of exploitation of these workers compared to full-time employees
that are hired directly by Borgestad. These employees can e.g., have insufficient working conditions or pay,
and if Borgestad does not detect this, the company could indirectly maintain a system that exploit workers.
3.3.2.1.2. Equal treatment and opportunities for all
Borgestad’s workforce is male dominated which can have a negative impact on the workforce and Borgestad
can be viewed as a company that has insufficient considerations of gender rights. Further, the lack of gender
diversity can result in challenges to attract and retain talents, and a loss of reputation. On the other side, as
an important employer, particularly in the Bjuv community, Borgestad has the opportunity to create jobs for
people from diverse backgrounds and stand out as an inclusive employer.
Borgestad ASA annual report 2023 | Sustainability statement
27
Through the training and upskilling that Borgestad offers its employees, the company builds strong relations
with its workforce. This can result in lower turnover, increased reputation, and higher productivity.
3.3.2.1.3. Strategic Response
To address these aspects, Borgestad is developing multiple measures, firstly by enhancing health and safety
measures. Borgestad is investing in safety training, equipment, and protocols to minimise the risk of accidents
and ensure a safe working environment for all employees. Borgestad will start promoting diversity and
inclusion, and initiatives are underway to improve gender balance and inclusivity within our workforce,
recognising the value of diverse perspectives and experiences. Borgestad is committed to ensuring that all
workers, including those not directly employed by Borgestad, receive fair treatment, wages, and working
conditions and fair treatment of non-employee workers.
3.3.2.2. Workers in the value chain
Borgestad is committed to ensuring the well-being and rights of workers throughout the company’s global
value chain. Operations and procurement practices, spanning from Norway to Malaysia and including various
projects and suppliers worldwide, necessitate a vigilant approach to upholding health and safety standards
and human rights.
Parts of raw materials used in the refractory production come from mining operations in countries like
Guyana, China, and other regions in southern Asia. Borgestad, and the rest of the refractory industry, are
dependent on a market controlled by a few players, with few alternatives to choose from. The extraction of
these raw materials occurs through mining operations in countries typically associated with risks of human
rights violations, child labour, health and safety challenges, and negative environmental impacts.
Non-compliance with the Norwegian Transparency Act may lead to financial sanctions by the Norwegian
Government. Lack of control of health and safety and human rights impacts in the supply chain exposes
Borgestad to both regulatory, financial, and reputational risk. Compliance with relevant laws and regulations is
an absolute minimum requirement.
3.3.2.2.1. Strategic Response
To address these challenges, Borgestad is intensifying its focus on human rights in the supply chain in
alignment with the Norwegian Transparency Act. This involves conducting thorough due diligence to identify,
prevent, and mitigate potential human rights abuses. For the due diligence to be effective Borgestad is
engaging and Borgestad is committed to working closely with the companies’ suppliers to ensure they adhere
to high standards of labour practices. This includes regular audits, capacity building, and fostering open
communication channels to address any concerns proactively.
Borgestad ASA annual report 2023 | Sustainability statement
28
3.3.3. Governance
3.3.3.1. Business conduct
Borgestad operates under the principle that ethical practices and strong governance are foundational to
sustainable business success. Borgestad’s downstream value chain has relatively low risk of corruption and
bribery as the customers mainly operates in the Nordics. In the upstream value chain on the other hand, the
risk of corruption and bribery can be more prevalent. Much of the raw materials used in refractory products
are sourced from countries that rank high on corruption risk, and Borgestad has limited insight into its value
chain beyond tier one suppliers. Incidents of corruption, if unaddressed, could inflict significant financial and
reputational harm, potentially leading to market exclusion or loss of business. Therefore, engaging with
suppliers and cooperate with other industry players to increase transparency and improve business conduct
is and will continue to be of high focus to Borgestad.
In recent years, Borgestad has faced challenges related to price volatility and export complexities for raw
materials. Unexpected value chain disruptions from extreme weather events to geopolitical disturbances have
made it challenging for Borgestad to predict cost levels. These factors highlight the need for agile and
responsive supply chain management to navigate the fluctuations that affect both the cost base and the
company's ability to adapt to changing client needs.
3.3.3.1.1. Strategic approach
Borgestad's commitment to business conduct is seamlessly integrated into its overall sustainability
framework, underscoring the importance of ethical practices and supplier management.
3.4. Description of the processes to identify and assess material impacts, risks and
opportunities
Early in 2023 Borgestad adopted a high-level, industry-standard approach to identify and assess its material
impacts, risks, and opportunities, based on the Global Reporting Initiative (“GRI”) and Sustainable Accounting
Standards Board (“SASB”) frameworks in addition to ESRS draft guidance. Short-list topics were selected
based on stakeholder interviews and industry benchmarking. Borgestad acknowledges that this is not a
double materiality assessment in line with the ESRS requirements and this will be conducted later in 2024.
However, it was an important first step to get a high-level understanding of and defining the company’s
sustainability topics.
The work resulted in a short-list of the following six topics: Climate change, pollution, circular economy and
resource use, own workforce, workers in the value chain and business conduct. These topics are the
foundation for Borgestad’s strategic direction.
3.4.1. Impact identification and assessment
Borgestad focused on a broad assessment of its impacts, primarily considering direct operational activities
without delving deeply into the details of each process or emissions source. Stakeholder consultations and
Borgestad ASA annual report 2023 | Sustainability statement
29
meetings with external experts were conducted to gain insight, although these were also more general and
not focused on detailed data collection.
The severity, scale and scope of each impact were assessed on a scale of high, medium, and low. Positive
impacts were considered in the same way as negative impacts, but without the inclusion of irremediable
character of the impact.
3.4.1.1. Risk and opportunity assessment process
The assessment of impact materiality, supplemented with additional insights from internal resources, laid the
groundwork for identifying sustainability risks and opportunities. Summaries of the risks and opportunities and
corresponding ratings were reviewed by internal stakeholders and management. Borgestad has considered
both risks and opportunities for financial materiality. In this approach, a sustainability matter is material if “[…]
it triggers or may trigger material financial effects on the undertaking”. Borgestad has assessed both potential
and actual risks and opportunities and taken two factors into account to decide whether a risk or opportunity
is financially material:
1. Likelihood of occurrence (typically low, medium, high, very high)
2. Size of potential financial effects (typically low, medium, high, significant).
The decision-making process regarding sustainability and climate-related issues involved management,
employee representatives and board members, focusing on aligning high-level sustainability goals with the
company's broader business strategy.
Borgestad's process for identifying, assessing, and managing impacts, risks and opportunities was
incorporated into the overall risk management framework, although in a high-level, strategic manner. The
approach to managing opportunities was similarly integrated into the company's management processes,
focusing on identifying potential benefits in a broader perspective.
Borgestad ASA annual report 2023 | Sustainability statement
30
4. Impact risk and opportunity management
4.1. Environment
4.1.1. Climate change
Impacts Description and link to business model
Refractory production is energy intensive, generating substantial GHG emissions (-)
Purchasing ready-made bricks and transportation of goods and raw materials
generates GHG emissions in the value chain (-)
Refractory production is energy intensive and is reliant on non-renewable energy
sources (-)
Quality refractory products can reduce customers’ energy consumption (+)
Risks Description and link to business model
Energy prices Energy is a major cost component in direct operations and in the value chain
Current and emerging carbon pricing
mechanisms due to EU ETS and
other CO2 taxes
Direct impact on energy costs
Extreme weather Potential value chain disruptions
Opportunities Description and link to business model
Energy prices
Customers operates in energy intensive sectors, so the demand for products to reduce
energy consumption can create opportunities for commercial advantage
GHG emissions
Energy
4.1.1.1. Transition plan for climate change mitigation
Borgestad does not yet have a transition plan for climate change mitigation, but for the next two years, this
will be a focus area for the company.
4.1.1.2. Policies related to climate change mitigation and adaptation
Climate change related challenges are addressed in the Policy for Sustainable Business Practice. Borgestad
states that negative environmental impacts shall be reduced in its own operations and throughout the value
chain, and actions shall be implemented to minimize emissions of greenhouse gases. National and
international environmental laws and regulations shall be complied with, and relevant emission permits shall
be obtained.
ISO9001, ISO14001 and ISO45001 certifications form the basis of Höganäs Borgestad's quality,
environmental and health & safety management respectively. The Norwegian part of the company is also
certified as an Eco-Lighthouse.
4.1.1.3. Actions and resources in relation to climate change policies
Borgestad is in the preliminary phase of identifying and implementing risk reduction measures. This will
require a more detailed analysis of the company’s exposure to climate-related risks, compared to the current
initial risk and opportunity assessment Borgestad has conducted. Borgestad recognises the importance of
Borgestad ASA annual report 2023 | Sustainability statement
31
reducing emission intensity through innovation and technology development. Increased interaction with the
value chain, including mapping of subcontractors, will be a crucial step towards active risk management.
Borgestad’s efforts are currently focused on understanding its position in the value chain and exploring
opportunities for risk mitigation. This includes activities across its operations and interactions with the
upstream and downstream value chain. This is an ongoing process, with no set completion date.
Borgestad is prioritising investments in innovation and new technology as this is seen as central to
sustainable practices and risk management. However, detailed financial commitments and resource
allocations are planned for future stages, after the detailed risk analysis. The commitment to diversification
and technology development will require capital expenditures and operational expenditures, though specific
amounts are not yet determined.
Given the company’s current sustainability maturity level, Borgestad is in the process of developing a more
comprehensive approach to climate change risks and opportunities. Future disclosures are expected to
provide a detailed list of climate change mitigation and adaptation actions, and post-risk analysis, which will
be (allocated towards these actions and) linked to financial statements and performance indicators.
4.1.1.4. Targets related to climate change mitigation and adaptation
Development of climate-related targets will be conducted within the next two years.
4.1.1.5. Energy consumption and mix
Borgestad accounts for its renewable and fossil energy consumption for Höganäs Borgestad and Agora
Bytom, however, the location in Skien is omitted due to lack of data. Borgestad will include this location in
next year’s reporting.
Energy is used in manufacturing processes, in vehicles and for electricity and heating, where Höganäs
Borgestad accounts for approximately 90% of the company’s total energy consumption.
The production of refractory products requires a significant amount of energy, sourced primarily from direct
combustion of natural gas and from purchased electricity. This energy consumption has a negative impact on
climate change, however for the electricity used in Bjuv, Höganäs Borgestad purchases guarantees for origin.
The table below presents the sources for Borgestad’s energy consumption, including the Group’s own fuel
use and self-produced renewable energy as well as purchased electricity and heat.
Borgestad ASA annual report 2023 | Sustainability statement
32
Energy source 2023
Fuel consumption from coal and coal products (in MWh) 0
Fuel consumption from crude oil and petroleum products (in MWh) 0
Fuel consumption from natural gas (in MWh) 3 260
Fuel consumption from other fossil sources (in MWh) 1 964
Consumption of purchased or acquired electricity, heat, steam, and cooling from fossil
sources (in MWh)
1 445
Total fossil energy consumption (in MWh) 6 669
Share of fossil sources in total energy consumption (%) 60.47 %
Consumption from nuclear sources (MWh) 1 346
Share of consumption from nuclear sources in total energy consumption (%) 12.21 %
Fuel consumption from renewable sources, including biomass (also comprising industrial
and municipal waste of biologic origin, biogas, renewable hydrogen, etc) (MWh)
15
Consumption of purchased or acquired electricity, heat, steam, and cooling from
renewable sources (MWh)
2 966
The consumption of self-generated non-fuel renewable energy (MWh) 32
Total renewable energy consumption (MWh) 3 013
Share of renewable sources in total energy consumption (%) 27.33 %
Total energy consumption (MWh) 11 028
Borgestad’s total revenue and other income for 2023 was NOK 1,141 million, giving the Group an emissions
intensity of 69.48 tons of carbon dioxide equivalents per million Norwegian kroner when calculated using the
location-based method for Scope 2 and 69.79 tons of carbon dioxide equivalents per million Norwegian
kroner when calculated using the market-based method for Scope 2.
4.1.1.6. Gross Scopes 1, 2, 3 and Total GHG emissions
Borgestad operates in an emission-intensive industry and is subject to EU’s emission trading scheme (EU
ETS). In the future, Borgestad will look to best practices and explore alternative solutions when it comes to its
own energy use. To make this possible, Borgestad is currently prioritizing gaining a better overview of its
direct and indirect climate impact. Höganäs Borgestad is a manufacturer of specialty bricks used in refractory
solutions and is responsible for approximately 98% of Borgestad’s total scope 1, 2, and 3 emissions.
After establishing a partial greenhouse gas account for 2022, covering the Bjuv production facility, Borgestad
worked throughout 2023 to gain access to more data. As a result, the 2023 greenhouse gas account –
developed following the Greenhouse Gas Protocol – is significantly more extensive and includes Scope 1 and
2 emissions from all facilities except the one in Skien, as well as Scope 3 emissions from purchased goods,
fuel and energy related activities, business travel and waste (for the Bjuv facility only). The below figure
illustrates the different scopes as described in the GHG Protocol.
Borgestad ASA annual report 2023 | Sustainability statement
33
Figure 1: GHG Protocol
Borgestad generates significant emissions through its production activities, with the burning of natural gas
being responsible for almost half of its Scope 1 emissions in 2023. The Group also consumes a lot of
electricity and heating in Norway, Sweden, Finland, and Poland. The largest share of this electricity is
consumed in Sweden, although heat consumption in Poland generates the largest portion of Borgestad’s
Scope 2 emissions – approximately 20% using the location-based method – despite representing less than
10% of the total electricity and heat consumption. This is due to the emission factor used for electricity in
Poland.
Borgestad 2023 Greenhouse Gas Emissions
Gross Scope 1 (location-based) 1 120.19
% Scope 1 emissions from regulated emissions trading schemes 0
Gross Scope 2 (location-based) 1 214.90
Gross Scope 2 (market-based) 1 936.12
Gross Scope 3 77 923.13
Category 1: Purchased goods and services 75 183.40
Category 3: Fuel and energy related activities not included in Scope 1 or Scope 2 301.23
Category 5: Waste generated in operations 18.31
Category 6: Business travelling 317.01
Category 13: Downstream leased assets 2 103.18
Total GHG emissions with location-based Scope 2 (metric tonnes CO2e) 79 278.98
Total GHG emissions with market-based Scope 2 (metric tonnes CO2e) 79 639.23
Biogenic Scope 1 CO2 emissions (metric tonnes of CO2) 34.02
Borgestad ASA annual report 2023 | Sustainability statement
34
This greenhouse gas account has been developed using an operational control approach in accordance with
the Greenhouse Gas Protocol Corporate Standard, and is therefore divided into Scope 1, Scope 2, and
Scope 3, although it is not a complete account due to limited data and emissions factor availability. It includes
all gases covered by the Kyoto Protocol (carbon dioxide, methane, nitrous oxide, hydrofluorocarbons,
perfluorocarbons, sulfur hexafluoride, and nitrogen trifluoride).
Scope 1 covers most of Borgestad’s direct emissions from the Group’s own fossil fuel use, apart from the
location in Skien due to a lack of data. Borgestad’s fossil fuel use was calculated by taking the Group’s total
fuel use, and subtracting volume of the fuel that is assumed to come from biological sources. These
assumptions are based on the Norwegian Environment Agency’s requirement that a certain percent of all fuel
sold in Norway must be biofuel, and on publicly available information from fuel retailers about the maximum
share of biofuel in the fuels they sell. As directed by the Greenhouse Gas Protocol and ESRS E1 on climate
change, carbon dioxide emissions from biofuel combustion are reported separately from Scope 1, while
methane and nitrous oxide emissions from the combustion of biofuels are included in Scope 1.
Scope 2 includes Borgestad’s indirect greenhouse gas emissions from the consumption of purchased
electricity and heating. For 2023, Borgestad purchased electricity and/or district heating in Norway, Sweden,
Finland, and Poland. Borgestad’s location-based Scope 2 emissions were calculated using an emissions
factor from the Norwegian Water Resources and Energy Directorate from 2022, which was the most recent
year available. This factor gives carbon dioxide equivalents and includes the climate effects of methane and
nitrous oxide – the two additional greenhouse gases emitted under combustion of fuels which are covered by
the Kyoto Protocol. The emissions factors for Sweden, Finland, and Poland came from the International
Energy Agency, and included only the emissions of carbon dioxide. These were the best available emissions
factors. Borgestad’s emissions from purchased heat were also calculated using the best available factors,
which were the International Energy Agency’s factors for combined electricity, heat, and steam. This means
that the emissions for purchased heat are likely overestimated in this greenhouse gas account.
Borgestad’s market-based Scope 2 emissions from electricity were calculated using the residual mix factors
for 2022, the most recent year available, calculated by the Association of Issuing Bodies. These were the
best factors available, although they only account for carbon dioxide emissions. Borgestad’s market-based
Scope 2 emissions from purchased heat were calculated using the same factors as location-based emissions
for heat consumption, as these were the best available factors. This is also a limiting factor in the accuracy of
this greenhouse gas account. Additionally, Borgestad has purchased guarantees of origin for a large share of
its electricity use in Sweden, and the emission for this electricity were set to zero under the market-based
approach.
Borgestad’s Scope 3 greenhouse gas accounting is limited by data availability and lack of access to the
correct emissions factors, and does not include all categories in which Borgestad has activities. Category 1:
purchased goods and services includes only emissions from some purchased materials and does not include
already purchased and completed products. Category 13: downstream leased assets, has significant
greenhouse gas emissions as it includes all the energy use from the stores in Borgestad’s shopping centre in
Poland.
Borgestad is currently in the midst of a project to improve the company’s greenhouse gas accounting and will
in 2024 focus on improving the data quality needed to calculate Scope 3 emissions. This is expected to
Borgestad ASA annual report 2023 | Sustainability statement
35
improve the precision of Borgestad’s calculations for the already included categories and will hopefully result
in the inclusion of even more categories in the future.
4.1.1.7. Internal carbon pricing
Höganäs Borgestad’s site in Bjuv is subject to EU ETS and the company has pollution permits. Höganäs
Borgestad reports emission and pollution figures to Swedish authorities through annual environmental
reports. Borgestad has no internal carbon price as of today.
4.1.1.8. Anticipated financial effects from material physical and transition risks and potential climate-
related opportunities
In 2023, Borgestad conducted a high-level exploration of potential climate-related physical and transition risks
and opportunities that can impact the company in the short, medium, and long-term time horizon.
The transition risks identified include more stringent cost of carbon and increased energy prices, that can
directly impact operational cost. It can further lead to the need for a price increase on refractory products to
cover the increased operational costs. As Borgestad’s customers are also likely to be impacted by increased
cost of carbon, this can result in reduced purchasing power, and negatively impact Borgestad’s income
streams. It is estimated that these risks, if they occur, can have high financial consequences for the company
in the medium to long-term time horizon.
The physical risks identified include extreme weather events such as flooding, that can cause disruptions in
the value chain. This can result in increased lead times, increased costs, and loss of reputation.
During 2024, Borgestad will conduct a detailed climate risks and opportunities analysis. The analysis will
consist of identifying all relevant climate-related risks and opportunities in a low-emissions scenario and in a
high-emissions scenario for both direct operations and the company value chain. Likelihood of occurrence
and financial impacts on the company in different time horizons will be explored in more detail than in the
conducted high-level analysis to be compliant with the ESRS requirements. The findings from the analysis will
guide where, when, and how Borgestad will implement risk mitigating and opportunity seizing activities.
4.1.2. Pollution
Impacts Description and link to business model
Emissions to air
Risks Description and link to business model
Permit breaches Repeated or severe breaches may result in fines or loss of permits
Stricter regulations
Opportunities Description and link to business model
Not identified
Borgestad ASA annual report 2023 | Sustainability statement
36
4.1.2.1. Policies related to pollution
Borgestad’s Ethical Code of Conduct and Policy for Sustainable Business Practices does not address
pollution specifically, however, pollution is a part of the objective of protecting the environment. The policy
specifies an obligation to operate within environmental permits as specified by national and international
permits and to collect relevant pollution permits. Höganäs Borgestad is subject to pollution permits in Bjuv
and must thus ensure that all required permits are maintained and kept current. Chemicals and other
potential hazardous materials are to be identified to ensure safe handling, and emissions to air is regularly
managed and tracked.
4.1.2.2. Actions and resources related to pollution
Emissions of NOx is usually measured in Bjuv, however, there were no measurement in 2023 due to an error
on the measuring instrument. A new measurement will therefore be conducted in March 2024, after the
completion of this report.
4.1.2.3. Targets related to pollution
Borgestad targets zero breaches of environmental permits relating to air pollution. In recent years there has
not been any cases of breaches.
4.1.2.4. Pollution of air, water and soil
The emissions to air measured during 2023 is found in the table below.
Category Number (unit)
Dust (except furnaces) 6 (mg/Nm3)
Dust (Riedhammer) 8 (mg/m3 ntg)
HF gas (Riedhammer) 0.9 (mg/m3 ntg)
4.1.3. Circular economy and resource use
Impacts Description and link to business model
Waste disposal
Limited reuse of refractory products resulting in high dependence on landfill
disposal for end-users (-)
Waste disposal Waste in own operations from production processes of refractory products (-)
Risks Description and link to business model
Raw materials shortage
Low recycling rates implies continued reliance on non-renewable raw materials in
the industry, potentially resulting in raw materials shortage and increased prices
Waste disposal regulations
Could imply higher waste disposal costs and require incremental investments in
waste handling
Opportunities Description and link to business model
Increase recycling or re-use
Efficiently reusing refractory products and materials can result in reduced costs for
raw materials, waste disposal and energy consumption
Borgestad ASA annual report 2023 | Sustainability statement
37
4.1.3.1. Policies related to resource use and circular economy
Borgestad has not implemented a policy for circularity and resource use.
4.1.3.2. Actions and resources related to resource use and circular economy
Borgestad is looking into a project for re-using refractory products where used refractory bricks can be
applied as input into new materials and products. Despite its potential for environmental and economic
benefits, progress has been slow due to technical, logistical, and regulatory challenges.
This project is being pursued through two alternatives: firstly, by re-using old refractory material to
manufacture new bricks, and secondly, by utilising old refractory raw materials in new markets. Both
approaches, if executed effectively, will reduce GHG emissions and lower costs. Advancing this initiative
necessitates focused research, technology investment, and a commitment to sustainable practices, aiming to
fully realise its potential and establish a model for circular economy principles within Borgestad.
Borgestad will look further into this opportunity in 2024.
4.1.3.3. Targets related to resource use and circular economy
There are currently no targets related to resource use and circular economy other than a general aim to
reduce waste. Targets related to resource use and/or circular economy will be developed during the next two
years.
4.1.3.4. Resource inflows
Höganäs Borgestad discloses resource inflows information relating to material impacts, risks, and
opportunities, focusing on own operations and the upstream value chain.
Höganäs Borgestad operations and upstream value chain utilises various resources, e.g., raw materials
essential for the refractory production processes. The following table include some of the procured raw
materials for Höganäs Borgestad. It does not include finished products for refractory operations or other type
of products.
Resource category Total weight (Tonnes) % Sustainable sourcing % Secondary materials used
Total 8 249 0 % 0 %
Products 0 0 % 0 %
Technical materials 7 999 0 % 0 %
Biological Materials 250 0 % 0 %
Borgestad ASA annual report 2023 | Sustainability statement
38
4.1.3.5. Resource outflows / Waste management
Borgestad collects and reports waste management data for Borgestad's operations in Bjuv. This initial effort
lays the groundwork for waste reporting and focuses on establishing a baseline for waste generation,
handling, and disposal at this specific location.
The table below outlines the types of waste generated, along with details on diversion, recovery operations,
and disposal methods, highlighting both hazardous and non-hazardous waste categories.
Category Total (Tonnes) Hazardous Non-Hazardous
A. Total Waste Generated 489.133 2.542 486.591
B. Total Diverted from Disposal 450.796 0.608 450.188
B1. Preparation for Reuse 0 0 0
B2. Recycling 450.796 0.608 450.188
B3. Other Recovery Operations 0 0 0
C. Directed to Disposal 38.337 1.934 36.403
C1. Incineration 38.029 1.626 36.403
C2. Landfill 0.308 0.308 0
C3. Other Disposal Operations 0 0 0
D. Non-Recycled Waste 8 % 76 % 7 %
Borgestad is committed to improving waste management reporting by incorporating data for all company
operations in coming years. This year's focus on Bjuv is a crucial first step towards achieving more detailed
waste management insights in the years ahead.
Borgestad ASA annual report 2023 | Sustainability statement
39
4.2. Social
4.2.1. Own workforce
Impacts Description and link to business model
Health and safety
The production process includes handling chemicals and exposure to very high
temperatures (-)
Gender balance
The workforce is male dominated and could result in insufficient considerations of
gender rights (-)
Insufficient working conditions for
non-employee workers
As the company relies on non-employee workers especially for the installation
services, Borgestad can have a potential negative impact on systems that maintains
exploitation of workers (-)
Risks Description and link to business model
Injuries or fatalities
Resulting from inadequate health and safety conditions related to handling of
chemicals and/or heavy machinery and the exposure to very high temperatures. This
can potentially result in bodily injuries or fatalities.
Gender balance
Failing to embrace diversity can result in challenges to attract and retain skilled
personnel and loss of reputation
Insufficient pay or excessive working
hours
Could result in loss of reputations, reduced productivity, and failure to attract and
retain skilled personnel
Opportunities Description and link to business model
Job creation Höganäs Borgestad is an important employer in Bjuv
Training
Resulting in quality operations through building strong relations with the workforce
and clients
4.2.1.1. Policies related to own workforce
Borgestad’s Policy for Sustainable Business Practice and Ethical Code of Conduct contains requirements and
expectations relating to the company’s workforce. Borgestad supports and acknowledges human and labor
rights standards set out in the OECD Guidelines for Multinational Enterprises, The International Labor
Organization and The United Nations Guiding Principles on Business and Human Rights.
The objective of the policies is to provide a safe, fair and inclusive working environment free from any form of
discrimination and abuse and to support company employees to develop their potential. Borgestad shall
comply with the highest standards and laws related to human rights and health and safety in the countries
where the company operates.
4.2.1.2. Processes for engaging with own workers and workers’ representatives about impacts
Borgestad adheres to the highest standards and practices for health and safety in its own operations. The
company works to ensure that health and safety are maintained in the value chain by creating space for
communication and dialogue, conducting regular health and safety reviews, and setting clear requirements
for the company's suppliers through relevant policies.
Höganäs Borgestad's production operations have injury and accident risks. The company's preventive work is
structured and carried out by the management, administration, and workers in cooperation with trade unions
and regulatory authorities. At Höganäs Borgestad, safety rounds and internal courses are held throughout the
year, and employees are responsible for following safety regulations and minimising the risk of injuries to
Borgestad ASA annual report 2023 | Sustainability statement
40
themselves and their colleagues. Any risks identified must be reported. Höganäs Borgestad also operates in
an industry where physical overload and subsequent wear-and-tear injuries are a risk. In the event of injuries,
employees receive follow-up with a doctor, physiotherapy, and rest. The responsible manager follows up with
the employees in accordance with standards and requirements from the relevant authority, e.g., NAV in
Norway.
To mitigate negative impacts and risks on gender balance, Borgestad motivates both mothers and fathers to
take parental leave. The company offers good parental leave arrangements in portfolio companies with the
aim of contributing to an equal everyday life. Equality is a fundamental principle for all aspects of the
company's operations, and no form of discrimination based on gender, religion, orientation, age, or ethnicity is
accepted. The fundamentals of equality and motivation for all employees to take parental leave and for the
Group to be flexible related to parental leave or in other circumstances are a highly valuable within the Group
for Board of Directors, executive management and all other employees.
4.2.1.3. Processes to remediate negative impacts and channels for own workers to raise concerns
Borgestad has a channel for raising concerns through Höganäs Borgestad’s independent whistle-blower
channel that is available for own workers on the intranet. When a concern is raised through the whistle-blower
channel, the whistle-blower has the opportunity to stay anonymous. The concern is sent to the CEO for
handling and is further reported to the chairman of the board.
4.2.1.4. Targets related to managing material negative impacts, advancing positive impacts, and
managing material risks and opportunities
Borgestad will continue to work towards the company's vision of zero injuries and accidents in the workplace.
All companies in the Group are expected to minimise the risks of injuries, accidents, and illness related to
work.
In addition, Borgestad has a goal of a total sick leave across the company of less than 3%. Despite positive
development particularly in Finland, the figures in Sweden and Norway are somewhat higher in 2023 than in
2022. The average number for Borgestad was 6% (see table under social metrics).
4.2.1.5. Characteristics of employees
Employee categories Female Male Other Total
Number of employees (head count) 84 504 - 588
Number of permanent employees (head
count) 70 448 - 588
Number of temporary employees (head
count) 7 268 - 275
Number of non-guaranteed hours employees (head count) -
Number of full-time employees (head
count) 53 448 - 501
Number of part-time employees (head
count) 17 70 - 87
Borgestad ASA annual report 2023 | Sustainability statement
41
4.2.1.5.1. Employees per country
Category Number (head count)
Sweden 389
Norway 64
Finland 87
Poland 35
Other 13
4.2.1.6. Turnover
Category Number
Turnover headcount 36
Turnover rate 6%
4.2.1.7. Collective bargaining coverage and social dialogue
Collective bargaining coverage
Coverage rate
Employees - EEA
0-19%
20-39%
40-59%
60-79%
Norway
80-100%
Sweden
*not allowed to ask in Finland and Poland
4.2.1.8. Diversity metrics
Category Men Female Total
Number of employees 504 84 588
% total number of employees 86 % 14 % 100 %
Number of managers, all levels 29 8 37
% total number of managers 78 % 22 % 100 %
The proportion of women on the company's board is 40% (two out of five, excluding deputy members).
4.2.1.9. Health and safety metrics
Category 2023 2022 2021
Injuries 13 10 9
Fatalitied 0 0 0
Borgestad ASA annual report 2023 | Sustainability statement
42
4.2.1.10. Sickness absence metrics
Country 2023 2022 2021
Norway 6.92 % 4.90 % 3:65 %
Sweden 6.48 % 4.17 % 6.90 %
Finland 3.56 % 7.10 % 7.01 %
4.2.1.11. Compensation metrics (pay gap and total compensation)
Category Number
Average gross monthly pay (NOK) 64645
Pay gap (%) 36%
4.2.2. Workers in the value chain
Impacts Description and link to business model
Health and safety
Much of the raw materials used in refractory products are sources in countries like
Guyana, China, and other regions in southern Asia (-)
Human rights
Much of the raw materials used in refractory products are sourced in countries like
Guyana, China, and other regions in southern Asia which tank high on human rights risks
(-)
Risks Description and link to business model
Human rights breaches Resulting in financial penalties and reputational damage
Non-compliance
Transparency Act
Opportunities Description and link to business model
Supply chain engagement Engagement with suppliers leads to more transparency in the industry supply chain
Resulting in financial penalties and reputational damage for failure to monitor human
rights risks in the supply chain
4.2.2.1. Policies related to value chain workers
As reflected in the Borgestad’s Ethical Code of Conduct, the company shall have high integrity and ethical
conduct in all aspects of its business. This includes identifying, preventing, mitigating, and accounting for
adverse environmental, human rights and governance impacts in own operations, and the company expects
the same commitment from suppliers.
In the company’s business endeavours, Borgestad strives to uphold the UN Guiding Principles on Business
and Human Rights. This includes treating employees fairly, with dignity and respect, and avoiding causing or
contributing to abuse of human and labour rights, including child labour. Borgestad takes a zero-tolerance
approach towards any form of modern slavery, servitude, forced or compulsory labour and any form of human
trafficking in the supply chain. Suppliers must work to prevent child labour in their operation and supply chain
and ensure legal working conditions for young workers. Further information can be found in Borgestad’s
Norwegian Transparency Act report available on the company web page.
4.2.2.2. Processes for engaging with value chain workers about impacts
Borgestad does not yet have direct engagement with workers in the value chain. However, through the
company representation in European Refractories Producers Federation (PRE), the aim is to contribute to the
Borgestad ASA annual report 2023 | Sustainability statement
43
broader dialogue on value chain due diligence. More engagement with workers in the value chain will also be
the result of the company’s continued work related to the Transparency Act.
4.2.2.3. Processes to remediate negative impacts and channels for value chain workers to raise
concerns
In line with company commitment to uphold the highest standards of ethical conduct and integrity across
operations and supply chains, Borgestad encourages open communication regarding compliance with our
Supplier Code of Conduct and the Borgestad Ethical Code of Conduct. Borgestad has a channel for raising
concerns through Höganäs Borgestad’s independent whistle-blower channel that is available for workers in
the value chain on the company web page.
4.2.2.4. Taking action on material impacts on value chain workers, and approaches to managing
material risks and pursuing material opportunities related to value chain workers, and effectiveness of
those actions
Borgestad is a member of the PRE and can help increase the focus on the complexity of the value chain
through representation in this forum.
In Norway, Höganäs Borgestad AS has developed its own supplier assessment and requires suppliers to sign
a Health, Safety and Environment (HSE) declaration. This is done to ensure that the supplier complies with
the same ethical guidelines that are stated in the company's Ethical Code of Conduct. The aim is to achieve
quality and proper production in all stages.
To ensure supply chain transparency for own operations, Borgestad reports to the sustainability reporting
company EcoVadis and was awarded a silver rating in 2023. EcoVadis rates companies in four categories:
Environment, Labour & Human Rights, Ethics and Sustainable Procurement. The EcoVadis methodology is
based on international sustainability standards (Global Reporting Initiative, United Nations Global Compact,
ISO 26000), and supervised by a scientific committee of sustainability and supply chain experts, to ensure
reliable third-party sustainability assessments.
Borgestad has adopted, and will continue to develop, a risk-based approach for its supply chain, where
suppliers operating in high-impact or risk area are prioritized. Such prioritizations allow Borgestad to
implement mitigating actions where they have the most effect. This supports Borgestad’s commitment for
responsible business practices and sustainable growth.
4.2.2.5. Targets related to managing material negative impacts, advancing positive impacts, and
managing material risks and opportunities
Borgestad has a 2027 target of investigating whether the company’s high-risk suppliers have systems in
place to follow up the principles according to Borgestad’s Supplier Code of Conduct.
Borgestad ASA annual report 2023 | Sustainability statement
44
4.3. Governance
4.3.1. Business conduct
Impacts Description and link to business model
Corruption and bribery incidents
Risks Description and link to business model
Corruption and bribery incidents
Volatile prices and export
complexities
Impacts cost base but also tests the adaptability in meeting client needs
Opportunities Description and link to business model
Supply chain engagement
4.3.1.1. Corporate culture and business conduct policies and corporate culture
Borgestad is committed to the highest standards of ethical conduct and integrity. This commitment is
embodied in the company Ethical Code of Conduct, which applies to all employees and Board of Directors.
The business operations are guided by a steadfast adherence to applicable laws and regulations,
underpinned by a dedication to ethical, sustainable, and socially responsible practices.
Borgestad has zero tolerance for any form of corruption and bribery, without exception. Trainings and controls
have been implemented to prevent and mitigate the risk of corruption throughout company operations. Every
individual representing Borgestad is entrusted with the responsibility to ensure that their actions are in full
compliance with both legal standards and internal ethical requirements as detailed in the Ethical Code of
Conduct. Non-compliance is treated as a serious violation and disciplinary matter.
4.3.1.2. Management of relationships with suppliers
Borgestad is committed to improving its sustainable work by focusing on responsible supply chain
management, through ethical and sustainable procurement practices. A key initiative has been done in 2023
with the implementation of the Policy for Sustainable Business Practice.
The company has integrated social and environmental criteria into its supplier selection process, aiming to
improve the sustainability of its supply chain. Efforts include the support of local and at-risk suppliers to build
a resilient supply chain capable of withstanding various challenges.
Borgestad is currently evaluating its supplier management strategies through audits and direct engagement,
aiming for transparency and collaboration. As part of the company’s ongoing journey towards better ESG
performance, Borgestad is committed to sustainable procurement, clear communication with suppliers, and
contributing positively to its sustainability objectives.
Borgestad ASA annual report 2023 | Sustainability statement
45
4.3.1.3. Prevention and detection of corruption and bribery
Borgestad relies on several suppliers of critical raw materials, many who operate in countries where the risk
of corruption and bribery incidents is high. Borgestad has a whistle-blower service, and all employees have a
right and duty to report any violations of the principles of the Ethical Code of Conduct. Employees are
encouraged to express fears or draw attention to actions with possible ethical implications.
Further, employees undertake regular training on anti-corruption and anti-bribery as a mean to prevent and
detect corruption and bribery.
4.3.1.4. Confirmed incidents of corruption or bribery
There were no incidents of corruption reported during 2023.
Borgestad ASA annual report 2023 | Sustainability statement
46
Borgestad Group,
Financial statements
Consolidated income statement
(NOK 1 000) Note 2023 2022
Revenue 3 1 106 195 918 773
Other income 3 35 222 12 953
Total revenue and other income 1 141 417 931 726
Materials, supplies and subcontracting 2 582 570 444 873
Salary and personnel expenses 4,5 347 108 292 525
Other expenses 2,4 84 262 142 035
Total operating expenses 1 013 939 879 433
EBITDA 127 478 52 293
Depreciation 11,12 31 750 31 799
Impairment of non-current assets 9,11 94 298 91 343
Operating profit 1 430 -70 848
Financial items
Foreign currency gain/(loss) 6 10 534 -6 839
Interest expenses 6 51 910 47 429
Other financial income/(expenses) 6 2 664 796
Net financial items -38 712 -53 472
Profit before taxes -37 283 -124 320
Income tax 7 26 309 1 789
Profit/(loss) for the year -63 592 -126 109
Allocated as follows:
Non-controlling interest's share of the profit 14 690 -1 304
Controlling interest's share of the profit -78 281 -124 805
Basic and diluted earnings per share 8 -0,23 -1,11
STATEMENT OF OTHER COMPREHENSIVE INCOME 2023 2022
Profit/(loss) for the year -63 592 -126 109
Other comprehensive income
Other income and expenses that will not be reclassified to profit:
Net actuarial gain/(loss) on defined benefit pension plans
net of tax -1 819 22
Other income and expenses that may be reclassified to profit or loss:
Translation differences 24 058 11 919
Change in fair value of cash flow hedging net of tax -7 406 17 471
change in other equity transactions -1 1 475
Net other comprehensive income 14 832 30 887
Total comprehensive income for the year -48 760 -95 222
Non-controlling interest's share of total comprehensive
income 18 605 -3 193
Controlling interest's share of total comprehensive income -67 365 -92 029
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
47
Consolidated statement of financial position
2023 2022
(NOK 1 000) Note 31.12. 31.12.
Assets
Investment property 9,11 701 407 745 008
Land, buildings and asset under
construction 11 17 890 52 934
Fixtures, plant, machinery and vehicles 11 37 066 34 448
Licences, trade marks and similar rights 11 28 499 1 172
Right-of-use assets 12 33 902 33 352
Goodwill 13 90 108 87 165
Other financial assets 5,22,23 6 679 37 572
Other shares 16 176 1 852
Deferred tax asset 7 13 734 17 623
Total non-current assets 929 461 1 011 126
Inventories 14 118 733 147 280
Trade receivables 19,23 184 567 202 585
Other receivables 19,23 7 763 14 508
Cash and cash equivalents 15 152 688 91 059
Total current assets 463 752 455 432
Non-current assets classified as held for
sale 10 13 165 -
Total assets 1 406 378 1 466 558
2023 2022
(NOK 1 000) Note 31.12. 31.12.
Equity and liabilities
Share capital 17 350 621 152 491
Treasury shares - -80
Share premium and other paid-in capital 326 121 335 382
Total paid-in capital 676 741 487 793
Other reserves 153 759 137 106
Other equity -147 929 -171 692
Retained earnings 5 830 -34 585
Non-controlling interest 73 270 54 665
Total equity 755 842 507 873
Interest-bearing debt 18,19,23 335 742 480 258
Bond loan 18,19,23 - 96 581
Other non-current liabilities 18,19,23 - 631
Lease liability 12,23 27 453 29 008
Pension liabilities 5 6 369 5 987
Deferred tax 7 7 988 1 503
Total non-current liabilities 377 552 613 967
Interest-bearing debt 10,18,19,23 60 043 30 533
Lease liability 12,23 12 641 8 869
Bank overdraft 16,18 24 098 58 537
Trade payables 19 64 017 83 631
Liabilities for current tax 7 12 147 1 681
Public duties payable 19 27 560 23 852
Other short-term liabilities 19,23 72 479 137 615
Total current liabilities 272 984 344 718
Total equity and liabilities 1 406 378 1 466 558
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
48
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
49
Cash flow
(NOK 1 000) Note 2023 2022
Profit before taxes and minority interest -37 283 -124 320
Income taxes paid -1 681 -3 609
Profit/(loss) on shares and other
investment activities 1 306 -9 543
Depreciation 11,12 31 750 31 799
Impairment of non-current assets 9,11 94 298 91 343
Accounting gains on fixed assets 27 368
Change in short term receivables, liabilities
and inventories 78 496 -36 624
Cash flow from operating activities 166 913 -50 588
Investment in fixed tangible and intangible
assets 11 -37 912 -19 133
Sale of fixed assets 1 328 138
Dividends from associated companies - 1 041
Sale and dividends from other shares and
bonds - 9 805
Cash flow from investment activities -36 584 -8 148
Proceeds from issuing new shares 296 729 215 019
Repayment of borrowings 18,23 -312 498 -157 994
Net change bank overdraft 18,23 -34 439 58 537
Payment of lease liabilities 12,23 -18 492 -14 104
Cash flow from financial activities -68 700 101 458
Net cash flow this year 61 629 42 722
Liquidity at beginning of the period 91 059 48 337
Liquidity at the end of the period 15 152 688 91 059
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
50
Consolidated statement of change in equity
(NOK 1,000)
Share
capital
Share
premium
reserve
Other
paid-in
capital
Treasury
shares
Fair value
reserve of
debt
instruments
at FVOCI
Translation
differences
Total
other
equity
Non-
controlling
interests
Total
equity
Equity as at 01.01.2022 12 725 223 534 -80 -3 911 111 645 -62 474 57 858 339 297
Issue of share capital and bond conversion 139 766 124 032 263 798
Profit/(loss) for the year -12 019 -112 786 -1 304 -126 109
Net other comprehensive income -165 17 471 11 901 3 569 -1 888 30 887
Equity as at 31.12.2022 152 491 335 382 -80 13 560 123 546 -171 691 54 665 507 873
Equity as at 01.01.2023 152 491 335 382 -80 13 560 123 546 -171 691 54 665 507 873
Share capital decrease by transfer to other
paid-in capital -114 362 114 362 -
Issue of share capital 312 500 -15 771 296 729
Other change -8 -72 80 -
Profit/(loss) for the year -106 391 28 110 14 690 -63 592
Net other comprehensive income -1 388 -7 406 24 059 -4 347 3 915 14 832
Equity as at 31.12.2023 350 621 211 759 114 362 - 6 154 147 605 -147 929 73 270 755 842
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
51
Borgestad Group,
Notes to the financial statements
Note 1 Corporate information
Borgestad ASA is an investment company focused on real estate and refractory.
Borgestad ASA is a public listed company on the Oslo Stock Exchange with the ticker “BOR” and are
domiciled in Norway. The office address is Gunnar Knudsens veg 144, 3712 Skien, Norway.
Note 2 Basis for preparation and estimates and assumptions
Statement of compliance
Borgestad has prepared its consolidated financial statements in accordance with IFRS© Accounting
Standards as adopted by the EU as at 31 December 2023 and Norwegian disclosure requirements pursuant
to the Norwegian accounting act as at 31 December 2023.
The consolidated financial statements have been prepared under the historical cost convention. The
preparation of financial statements in accordance with IFRS requires the use of estimates. It also requires
management to exercise its judgement in the process of applying the company’s accounting policies. Areas
involving a higher degree of judge mentor complexity, or areas where assumptions and estimates are material
to the consolidated financial statements.
The consolidated accounts as at 31 December 2023 have been approved by the company's board on 26 April
2024 and will be presented for approval at the ordinary general meeting on 3 June 2024.
Change in comparative figures
In 2023 Management have renamed the consolidated income statement line item from “Cost of goods sold” to
materials, supplies and subcontracting. The Group consider the change to present a more fair and correct
classification of the accounting items. As a result, The Borgestad Group has changed the comparative figure
in materials, supplies and subcontracting for 2022, which is increased by TNOK 184,317, at the same time,
other operating expenses have been reduced by TNOK 184,317. The nature of the increase in Materials,
supplies and subcontracting are mainly offset by the inclusion of subcontractors and production expenses
which previously was presented as “Other operating expenses”. The Group consider the change to be more
fair and correct classification of the accounting items.
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
52
Reported 2022 2022
Revenue and other income 931 726
Materials, supplies and subcontracting 260 555
Salary and personnel expenses 292 525
Other expenses 326 352
Total operating expenses 879 433
EBITDA 52 293
Changes included in 2023 for 2022 figures 2022
Revenue and other income -
Materials, supplies and subcontracting 184 317
Salary and personnel expenses -
Other expenses -184 317
Total operating expenses -
EBITDA -
Reported 2022 figures in 2023 the Annual report 2022
Revenue and other income 931 726
Materials, supplies and subcontracting 444 873
Salary and personnel expenses 292 525
Other expenses 142 035
Total operating expenses 879 433
EBITDA 52 293
Changes after the presented fourth quarter
Following the submission of the Q4 2023 report, Management has conducted a new assessment of Agora
Bytom, which has led to an additional write-down of NOK 30.8 million. The reasons for this additional write-
down are due to discounts given to tenants and an increase in structural vacancy from 3% to 4%. See Note 9
for more information about the write-down.
Consolidation principles
The Group’s consolidated financial statements comprise the parent company and it's subsidiaries as of 31.
December 2023. An entity has been assessed as being controlled by the Group when the Group is exposed
for or have the rights to variable returns from its involvement with the entity, and has the ability to use its
power over the entity to affect the amount of the Group’s returns.
Thus, the Group controls an entity if and only if the Group has all the following: power over the entity;
exposure, or rights, to variable returns from its involvement with the entity; and the ability to use its power
over the entity to affect the amount of the Group’s returns.
There is a presumption that if the Group has the majority of the voting rights in an entity, the entity is
considered as a subsidiary. To support this presumption and when the Group has less than a majority of the
voting or similar rights of an investee, the Group considers all relevant facts and circumstances in assessing
whether it has power over the entity. Including ownership interests, voting rights, ownership structure and
relative power, as well as options controlled by the Group and shareholder's agreement or other contractual
agreements. The assessments are done for each individual investment.
The Group re-assesses whether or not it controls an entity if facts and circumstances indicate that there are
changes to one or more of the three elements of control.
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
53
Business combinations are accounted for by using the acquisition method. Consolidation of a subsidiary
begins when the Group obtains control over the subsidiary and ceases when the Group loses control of the
subsidiary.
When necessary, adjustments are made to the financial statements of subsidiaries to bring their accounting
policies into line with the Group’s accounting policies. All intra-Group assets and liabilities, equity, income,
expenses and cash flows relating to transactions between members of the Group are eliminated in full on
consolidation.
Non-controlling interests is presented separately under equity in the Group's balance sheet.
Business combinations and goodwill
Goodwill
When purchasing a business, all acquired assets and liabilities are assessed for classification and
assignment in accordance with contract terms, financial circumstances and relevant conditions at the time of
acquisition. The difference between the consideration for acquisition and the fair value of net identifiable
assets and liabilities at the time of acquisition is classified as goodwill. When investing in affiliated companies,
goodwill is included in the investment's carrying value.
Goodwill is entered in the balance sheet at acquisition cost, less any accumulated write-downs. Goodwill is
not written off, but is tested at least annually for impairment. In connection with this, goodwill is allocated to
cash-flow-generating units or Groups of cash-flow-generating units that are expected to benefit from the
synergy effects of the business combination.
Currency
Functional currency and presentation currency
The consolidated accounts are presented in Norwegian kroner (NOK). Transactions carried out by the
respective Group companies are recorded in the currency that is generally used in the economic environment
where the units operate (functional currency).
Transactions and balance sheet items in foreign currency
Transactions in foreign currency are converted to the average annual exchange rate as an approximation of
using the exchange rate on the day of the transaction. Currency gains and losses that arise as a result of
changes in the exchange rates between the time of the transaction and the time of payment and which are
due to the conversion of cash items in foreign currency to exchange rates at the end of the balance sheet
date are accounted for in the income statement, with the exception of translation differences that are linked to
the Group's net investment in a foreign entity. These conversion differences have been entered via a
statement of comprehensive income against equity. Claims on foreign entities are included as part of the net
investment in cases where settlement of the claim is neither planned nor likely in the foreseeable future. In
the event of a future sale of a foreign entity with a functional currency different from the Group's presentation
currency, all accumulated translation differences relating to the entity will be included in the calculation of gain
or loss.
Non-monetary assets and liabilities in foreign currency that are accounted for at historical cost are included
based on the exchange rates at the time of the transaction.
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
54
Consolidation
The accounts for all units in the Group that use a functional currency that deviates from the Group's
presentation currency are converted to the Group's presentation currency as follows:
- Assets and liabilities are converted to closing prices on the balance sheet date;
- Income and costs are converted to annual average rates; and
- All conversion differences are shown on a separate line as part of the statement of comprehensive income.
Currency on intra-Group loans as well as the associated tax cost that is included as part of the net investment
in subsidiaries is accounted for against other income and costs that will be reclassified above profit.
Principles of income recognition
According to IFRS 15, the Group must recognize the income when the delivery obligations are fulfilled or
alternatively as the delivery obligations are fulfilled. This happens when the customer has taken over control
of the product or service linked to a given delivery obligation. Apart from non-quantifiable framework
agreements, the income is order-driven.
The Group recognizes income from the following three main sources:
• Ongoing sales of refractory products
• Sale of installation and maintenance services to the refractory industry
• Rental income as a lessor
For the Refractory segment, income mainly consists of deliveries of refractory materials or other goods to
various types of customers as well as installation services. Transaction prices for refractory materials are set
and measured per ton, while transaction prices for installation and maintenance services are set in delivery
agreements and project agreements. Income from the sale of these goods is recognized in the income
statement when delivery has taken place. Most of segment refractory's deliveries of refractory products have
the time of delivery at the time of handover to the carrier. Installation service and maintenance projects have
a relatively short duration and are recognized as revenue in line with progress.
Installation and maintenance services of refractory materials are seasonal and there is little activity at the
beginning and end of the year. Installation projects and maintenance services of refractory materials normally
have a short time horizon and the delivery times for the transfer of goods and services are clear. The service
performed and the delivery of goods are also easy to quantify. Accrual of income is therefore followed by
quantified achieved degree of completion for installation and maintenance projects. Accrued costs are taken
into account in the final invoicing upon handover of the project.
Warranty obligations related to the sale of refractory products, installation and maintenance services cannot
be sold separately and the Group's warranty give customers assurance that the products meet the set
requirements. The Group will recognize guarantee obligations in accordance with IAS 37.
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
55
Classification of items in the balance sheet
Current assets and short-term liabilities include items due for payment within one year of the balance sheet
date, as well as items linked to the product cycle if this is later. The short-term part of long-term debt is
classified as short-term debt. Financially motivated investments that the Group expects to realize within one
year after the balance sheet date are classified as current assets, other assets are classified as fixed asset.
Fixed assets
Fixed assets are entered in the balance sheet at acquisition cost less accumulated depreciation and write-
downs. When assets are sold or disposed of, the balance sheet value is deducted and any loss or gain is
recognized in profit or loss.
Depreciation is calculated using the straight-line method based on the assumed useful life and residual value
at the end of the useful life. The depreciation period and method are assessed annually to ensure that the
method and period used correspond to the financial realities of the fixed asset. The same applies to residual
value.
Acquisition cost for fixed assets is the purchase price, including fees/taxes and costs directly related to
putting the fixed asset in condition for use. Expenses incurred after the asset has been put into use, such as
ongoing maintenance, are recognized in the income statement, while other expenses that are expected to
provide future financial benefits are recognized in the balance sheet.
Gains on disposal of fixed assets, investment properties and development projects are presented as other
income. Increases in the value of investment properties are only recognized on full or partial sales.
Segments
For management reporting purposes, the Group is organized into business units based on its activities and
has three reportable segments. The financial information relating to segments is presented in Note 3
Segment.
Investment property
The Group owns both investment properties and a building acquired for its own use. Properties that are
acquired for the purpose of letting out to tenants outside the Group, and that are acquired to achieve a long-
term return on rental income or to achieve an increase in value, or both, are classified as investment
properties. In this context, tenants who are affiliated with the company are considered to be tenants outside
the Group.
The Group's investment property is listed at acquisition cost, less accumulated depreciation and write-downs.
Acquisition cost includes transaction costs for purchase, and design costs, direct labor costs, borrowing costs,
other direct costs and related fixed costs for construction or development. Expenses are added to the
investment property if it is likely that these will provide future value, and the expense can be measured
reliably. Other expenses for repair and maintenance are recognized in the income statement in the period in
which they are incurred. The investment properties are depreciated on a straight-line basis over their
expected lifetime.
Investment property in the Group companies are presented on a separate line in the balance sheet.
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
56
Climate risk
The climate changes that the world is facing today are significant, and this entails risks, but also opportunities
for companies. Climate risk refers to the potential damage or negative impact on human and natural systems
as a result of climate change. This can include physical risks, such as damage from extreme weather events,
as well as transition risks related to the green shift, such as changes in political and regulatory framework
conditions or market changes and economic losses due to the phasing out of fossil fuels in the transition to a
low carbon economy.
Borgestad has so far carried out an overall assessment of its exposure to climate risk guided by the
framework from the Task Force on Climate-related Financial Disclosure (TCFD).
Physical climate risk
For Borgestad, physical climate risk has mainly been assessed in the upstream value chain, i.e. linked to the
extraction and deliveries of raw materials from areas including China and southern Asia. Effects on this part
of the value chain, which in turn can affect Borgestad, will typically be linked to shutdowns and transport
problems resulting from various types of extreme weather and the impact it has on both the opportunity to
work and society at large.
Short term (0-3 years): In the short term, the risk of extreme weather of such a scale and frequency that it
will affect Borgestad's raw material deliveries, or equivalently for Borgestad's suppliers of refractory products,
is considered to be relatively low.
Medium term (3-10 years): Over time, increased occurrence of extreme weather conditions may begin to
affect various upstream suppliers and their local infrastructure. A number of such conditions may be relevant,
including the direct effect of, for example, extreme heat (which may lead to shutdowns), water shortages
(which may result in shutdowns or increased absences for workers) and rain/floods (which may result in
shutdowns), and indirect effects through economic and political turbulence resulting from climate-related
challenges in society.
Long-term (>10 years): In the long term, climate change may lead to further more extreme conditions, which
in turn cause disruptions, transport delays, conflict, political instability, disruption and migration. These factors
can have a significant impact on Borgestad's supply chains in vulnerable areas
Potential financial impacts
The effects described above can affect Borgestad in two ways in particular:
1. Increased prices resulting from reduced supply and still high demand
2. Increased lead time for raw materials as a result of reduced supply, downtime and unpredictable extraction
and transport
Both effects 1 and 2 will affect Borgestad's ability to deliver competitive prices with the desired delivery time
and predictability.
• Potential economic consequences: High
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
57
• Risk in the short term: Low
• Medium-term risk: Medium
• Long-term risk: Medium
Borgestad will essentially await the identification of measures and include this as part of a closer analysis of
the group's exposure to various risk factors. A process that already appears to be significant is a mapping of
subcontractors and increased communication/interaction with the value chain so that a more active
relationship with actual risk is achieved. Increased diversification when it comes to subcontractors may also
become relevant, to ensure access to various alternatives should any subcontractors be exposed to any of
the above-mentioned risks.
Climate transition risk
Future emission and environmental regulations will be necessary for the world to be able to reduce its climate
impact sufficiently for the targets in the Paris Agreement to be reached. The societal change that comes
through this restructuring is referred to as the green shift. Transition risk is a collective term for the type of risk
that arises due to this changeover.
Regulatory risk
Failure to comply with new regulations may result in fines or non-approval of compliance documentation.
Future regulations may entail significantly increased costs for negative climate impacts, for example through
more aggressive taxation of emissions of CO2 and other greenhouse gases. Such changes will entail
significant increased costs for both Borgestad, our production partner and our customers and are thus a
threat to both supply and demand for refractory products. At the same time, it will result in increased pressure
to transition to alternative energy sources, a transition that is important for Borgestad to be aware of and
consider how to deal with.
Borgestad operates in a relatively emissions-intensive industry, as do several of our customers. The group is
aware of this and the uncertainty it entails and will continue its work to map which transition risks the business
and the value chains are exposed to.
Potential financial impacts
Production of refractory products is a relatively energy-intensive business. Borgestad has reduced its direct
risk exposure, but is still exposed to regulatory risk through our German partner's production, and now has
less influence on how this risk is handled.
Borgestad considers this risk to be particularly relevant to our business and will prioritize further analyzes of
this going forward. Borgestad's initial survey points to the following as significant risk points for further
investigation:
Risk point 1: Increased tax on CO2 and other greenhouse gases will increase the production cost for
Borgestad and our suppliers of refractory products where natural gas is a significant
energy source. This will affect the prices we have to charge our customers and may affect our profitability and
competitiveness, if other players can price themselves lower due to less exposure to such cost increases.
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
58
Risk point 2: Increased tax on CO2 and other greenhouse gases will increase production costs for
customers. This can result in reduced purchasing power and willingness to pay as a result of pressured
profitability. This effect can be further influenced by customers having to deal with Borgestad's emissions
through their own Scope 3 calculations and reports.
• Potential economic consequences: High
• Risk in the short term: Low
• Medium-term risk: Medium
• Long-term risk: High
Borgestad will essentially await the identification of measures and include this as part of a closer analysis of
our exposure to various risk factors. It is nevertheless reasonable to assume that an increased focus on
reducing emission intensity through innovation and technology development will be necessary.
Reputational risk
The company's business emission intensity can pose a reputational risk. Failure to comply with upcoming
regulatory requirements could exacerbate this risk. New regulatory requirements will also make it easier for
stakeholders to monitor how companies approach their own emissions. It will be important for Borgestad to
get a good overview of its own emissions and how the group works with this in the long term.
Potential financial impacts
A lack of sustainable practice can negatively affect the outcome of tender processes for Borgestad. With
growing awareness of climate issues and increasing pressure on sustainability, many companies are
incorporating green criteria when making their procurement decisions. This could lead to a negative income
effect for Borgestad through loss of business and income. Furthermore, a lack of focus on sustainability-
related topics can lead to a lower willingness to invest from investors and banks.
• Potential economic consequences: Low
• Risk in the short term: Low
• Medium-term risk: Low
• Long-term risk: Medium
Borgestad will essentially await the identification of measures and include this as part of a closer analysis of
our exposure to various risk factors, where the risk is considered high.
Potential financial impacts
Increased costs linked to the emission of greenhouse gases as discussed above can also lead to increased
demand for high-quality refractory products, as this type of product can be an important means of reducing
our customers' energy use and thus their own emissions. This represents both an opportunity for Borgestad,
if the group manages to offer good products with industry-leading properties, and a commercial risk if the
group itself or through production partners does not have access to products of sufficiently high quality.
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
59
• Potential economic consequences: High
• Risk in the short term: Low
• •Medium-term risk: Medium
• •Long-term risk: High
Borgestad will essentially await the identification of measures and include this as part of a closer analysis of
our exposure to various risk factors. At the same time, it indicates that a diversification of the product offering
and the markets in which the group operates will have to be considered, as well as that investments in
innovation and new technology will be prioritized, as this will probably contribute to a more sustainable
practice, optimization on the cost/expenditure side and thus be central to handling of risk.
Financial instruments
Financial assets and liabilities within the scope of IFRS 9 are classified in the following relevant categories for
the Group:
• Financial assets at amortized cost;
• Equity instruments (shares) at fair value through profit or loss;
• Equity instruments (shares) at fair value through other comprehensive income;
- Financial derivatives that are measured at fair value over profit or loss, unless the derivatives are designed
in an effective hedging relationship;
• Other financial obligations at amortized cost
The Group has no investments in debt instruments that are measured at fair value with changes in value
through other comprehensive income.
Receivables and impairment of financial assets
The Group's receivables, which mainly consist of trade receivables with short maturities and receivables from
lease agreements, are held to receive contractual cash flows and the cash flows only consist of payment of
face value and any interest. Group receivables are measured at amortized cost, less provision for expected
losses. The Group regularly reviews outstanding receivables and prepares for each reporting period
estimates for bad debts which form the basis for the accounting provision. In addition, the expected loss is
assessed based on the best available information on historical, current and future conditions. In accordance
with IFRS 9, a simplified loss provision model is used for trade receivables and lease receivables, where, in
addition to actual loss events, provision is made for expected future losses over the lifetime of the receivable.
According to IFRS 9, financial assets are to be classified in three measurement categories: fair value with
value change through profit or loss, fair value with value change through other comprehensive income (OCI)
and amortized cost. The classification is based on whether the instruments are held in a business model both
to receive contractual cash flows and for sale, and whether contractual cash flows are only payments of
interest and principal on given dates.
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
60
Financial instruments held primarily for the purpose of selling or buying back in the short term are classified
as current shares. Other shares are classified as fixed assets.
Derivatives at fair value designated as hedging instruments
The Group has entered into interest rate protection for the mortgage loan in Agora Bytom. On initial
accounting, derivatives are entered at fair value. The derivates are measured at fair value at each reporting
date. All the Group's derivatives are entered into and earmarked for hedging purposes and are accounted for
as hedging instruments.
Derivatives at fair value are carried in the statement of financial position at fair value with net changes in fair
value through other comprehensive income (OCI).
Borrowings
Borrowing is accounted for at amortized cost using the effective interest method. Unamortized transaction
costs are entered against the loan account in the balance sheet and the amortization costs are reflected in
the profit and loss account as interest costs. Any gains and losses are only recognized in the income
statement when the obligation is redeemed.
Loan expenses
Borrowing expenses are recognized in the income statement when the borrowing cost is incurred. Borrowing
costs are entered in the balance sheet to the extent that these are directly related to the manufacture of a
fixed asset. Entering of the loan costs at the balance sheet is done up to the time the fixed asset is ready for
use.
Impairment of non-financial assets and goodwill
On the balance sheet date, Borgestad assesses whether there are objective impairment indicators for fixed
assets, including investment properties and goodwill. Goodwill is tested annually. If there is an impairment
indicator, the recoverable amount is calculated. Recoverable amount is the higher of an asset's fair value less
costs of disposal and the asset's value in use for the company. Value in use is calculated based on a
discounting of expected future cash flows from the asset. When it is assumed that the asset's recoverable
amount is lower than the balance sheet value, the asset is written down to it’s recoverable amount.
Write-downs booked in previous periods are only reversed if there are changes in the estimates used to
determine the recoverable amount. However, the reversal amount can only be so large that the balance sheet
value after the reversal corresponds at most to the value at which the asset would have been registered if the
write-down had not been carried out earlier. Such reversals are recognized in the income statement.
Provisions
Provisions are recognized when the Group has an actual obligation (legal or assumed) as a result of events
that have occurred and it is likely that a financial settlement will occur as a result of the obligation, and that
the size of the amount can be measured reliably.
Contingent liabilities and assets
Contingent liabilities are not accounted for in the annual accounts. Contingent liabilities are disclosed, with
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
61
the exception of contingent liabilities where the probability of future cash outflows is considered to be very
low.
A contingent asset is not accounted for in the annual accounts, but is disclosed in cases where there is a
preponderance of probability that a benefit will flow to the Group.
Leases
Identification of a lease
When entering into a contract, the Group assesses whether the contract is or contains a lease agreement. A
contract is or contains a lease if the contract transfers the right to control the use of an identified asset for a
period of time in exchange for consideration.
The Group as lessee
Separation of the components of a lease
For contracts that constitute or contain a lease, the Group separates lease components if it can benefit from
the use of an underlying asset either alone or together with other resources that are readily available to the
Group, and the underlying asset is neither highly dependent on nor closely connected to other underlying
assets in the contract. The Group then accounts for each individual lease component of the contract as a
lease separately from non-lease components of the contract.
Recognition of lease agreements and recognition exceptions
At the commencement date, the Group recognizes a lease liability and a corresponding right-of-use asset for
all its lease agreements, with the exception of the following applied exceptions:
• Short-term leases (lease period of 12 months or less)
• Assets of low value
For these leases, the Group recognizes the lease payments as other operating costs in the profit and loss
account when they are incurred.
Lease obligations
The Group measures lease obligations at the time of implementation at the present value of the lease
payments that are not paid at this time. The lease period represents the non-cancellable period of the lease
agreement, in addition to periods covered by an option either to extend or terminate the lease agreement if
the Group with reasonable certainty will (will not) exercise this option.
• The rental payments included in the measurement of the lease liability consist of:
• Fixed rental payments (including in reality fixed payments), minus any receivables in the form of rental
incentives
• Variable lease payments that depend on an index or an interest rate, first measured using the index or
interest rate at the time of commencement
• Amounts expected to be paid for the Group in accordance with residual value guarantees
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
62
• The exercise price for a call option, if the Group will with reasonable certainty exercise this option
• Payment of a fine for terminating the lease, if the lease period reflects that the Group will exercise an option
to terminate the lease
The lease liability is subsequently measured by increasing the carrying amount to reflect the interest on the
lease liability, reducing the carrying amount to reflect lease payments made and re-measuring the carrying
amount to reflect any revaluations or changes to the lease, or to reflect adjustments in lease payments that
resulting from adjustments in indices or rates.
The Group presents its lease obligations on separate lines in the balance sheet.
Rights of use assets
The Group measures right-of-use assets at acquisition cost, less accumulated depreciation and impairment
losses, adjusted for any new measurements of the rental obligation. Acquisition cost for the right-of-use
assets includes:
• The amount from the initial measurement of the rental obligation
• All rental payments at or before the commencement date, minus any rental incentives received
• All direct expenses for the conclusion of the agreement incurred by the Group
• An estimate of the expenses incurred by the lessee for dismantling and removing the underlying asset,
restoring the site where the unit is located, or restoring the underlying asset to the condition required by the
terms of the lease, unless these expenses are incurred during the production of the goods.
The Group applies the depreciation requirements in IAS 16 Property, plant and equipment when depreciating
the right-of-use asset, except that the right-of-use asset is depreciated from the time of implementation until
the earlier of the end of the lease period and the end of the right-of-use asset's useful life.
The Group applies IAS 36 "Impairment of assets" to determine whether the right-of-use asset is impaired and
to account for any proven impairment losses.
Right-of-use assets and the rental obligation are listed in Note 12
The Group as a lessor
For contracts where the Group acts as a lessor, it classifies each of its leases as either 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. A lease is classified as an operating lease if it does not
transfer substantially all the risks and rewards incidental to ownership of an underlying asset.
The group as a lessor does not have any finance leases.
Operating leases
For operating leases, the Group recognises lease payments as revenue, mainly on a straight-line basis,
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
63
unless another systematic basis is more representative of the pattern in which benefit from the use of the
underlying asset is diminished. Service charges and marketing income are recognised as other income. The
Group recognises costs incurred in earning the lease income in other operating expenses. The Group adds
initial direct costs incurred in obtaining an operating lease to the carrying amount of the underlying asset and
recognises those costs as an expense over the lease term on the same basis as the rental income.
Cash and cash equivalents
Cash and cash equivalents include cash balances and bank deposits. Cash and cash equivalents are booked
at nominal values in the balance sheet. Restricted funds are included in cash and cash equivalents.
Public grants
Public grants are accounted for when there is reasonable certainty that the company will fulfill the conditions
relating to the grants, and the grants will be received. Accounting for operating grants is recognized in a
systematic way over the grant period. Grants are deducted from the cost that the grant is intended to cover.
Investment grants are entered in the balance sheet and recognized in a systematic way over the useful life of
the asset. Investment grants are recognized either by the grant being entered as deferred income, or by the
grant being deducted when determining the asset's balance sheet value.
Warehouse
Inventories are accounted for at the lower of acquisition cost and net selling price. Net selling price is the
estimated selling price for ordinary operations minus estimated costs for completion, marketing and
distribution. Acquisition cost is assigned using the FIFO method and includes expenses incurred when
acquiring the goods and costs to bring the goods to their current condition and location. In-house produced
goods include variable and fixed costs that can be allocated based on normal capacity utilization.
Research and development
Expenses related to research activities are recognized in the income statement when incurred. Expenditures
related to development activities are recognized in the balance sheet to the extent that the product or process
is technically and commercially feasible and the Group has sufficient resources to complete the development.
In this accounting period, the Group has no development activities that satisfy the criteria for balance sheet
entry.
Dividend
Dividends proposed by the board are booked as a liability in the accounts only when they have been
approved by the shareholders in a general meeting.
Own shares
Borgestad ASA's holding of own shares has been brought up to par value before deductions under other
paid-in capital. The difference between nominal value and acquisition cost is deducted under other equity.
Earnings per share
Profit per share is calculated by dividing the result by a weighted average number of outstanding shares in
the reporting period. Buy-backs of ordinary shares in the period are weighted based on the period they were
outstanding. Diluted profit per share is calculated by using the Group's profit, divided by the average number
of outstanding shares weighted over the relevant period and the shares that can potentially be converted.
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
64
There are no conversion rights or outstanding shares in the Group as of 31 December 2023 and 2022.
Diluted earnings per share therefore correspond to earnings per share.
Income tax
Tax expense consists of payable tax and changes in deferred tax. Deferred tax liability and deferred tax
assets are calculated on all differences between the accounting and tax value of assets and liabilities with the
exception of:
• temporary difference related to goodwill which is not tax deductible
• temporary differences related to investments in subsidiaries or associated companies if the Group controls
the timing of when the temporary differences will be reversed and this is not expected to happen in the
foreseeable future.
Deferred tax assets are recognized in the balance sheet when it is likely that the company will have sufficient
tax profits in later periods to make use of the tax advantage. Accounting for deferred tax assets is subject to
relatively strict requirements with regard to the likelihood of actual future utilization. The accounting for this is
therefore based on comprehensive assessments. Any changes in the estimate are included in the tax cost for
the year.
Deferred tax assets and liabilities are measured based on the expected future tax rate of the companies in
the Group where temporary differences have arisen. Deferred tax is presented net when there is a legal right
to set off payable tax against tax benefits within the same tax system, and the Group is expected to make a
net settlement.
Payable tax and deferred tax are accounted for directly against equity to the extent that the tax items relate to
equity transactions.
Related parties
Parties are considered to be closely related if one party has the opportunity to directly or indirectly control the
other party or has significant influence over the other party with regard to financial and operational decisions.
Parties are also closely related if they are subject to joint control or are under joint significant influence. All
transactions between related parties are based on the arm's length principle (assumed market value).
Use of estimates and discretionary valuations
Preparation of the Group's accounts means that the management makes estimates and discretionary
assessments. This will therefore affect the amounts reported in the financial statements and the
accompanying notes. The management bases its estimates and judgments on past experience and on
various other factors which are believed to be reasonable and reasonable in the circumstances.
Future events may cause the estimates to change. Estimates and the underlying assumptions are assessed
on an ongoing basis. Changes in accounting estimates are accounted for in the period in which the changes
occur. If the changes also apply to future periods, the effect is distributed over the current and future periods.
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
65
The areas with the greatest risk of significant changes are the value of investment property, goodwill and
shares. Estimates and assumptions are discussed in more detail below, as well as in the various notes to the
annual accounts.
The main areas for assessments and associated estimate uncertainty at the time of the balance sheet are
stated and explained below:
Fixed assets and investment properties
The Group carries out impairment assessments when there is an indication of a decline in value. Recoverable
amount from cash flow generating units is calculated from discounted future cash flows.
When calculating depreciation for the operating assets, the economic useful life is based on estimates. The
estimate is based on a long history and experience with the production of refractory elements and the
operation of real estate, respectively, which results in lower estimate uncertainty.
For production equipment, major shifts in the market can lead to the need for a changed production range
and thus changes in parts of the production apparatus. This may lead to changed estimates in the lifetime of
existing machines. Likewise, the technological development could lead to changes in that some production
equipment could be discarded, while other equipment could have its lifetime significantly extended with minor
adaptations to new technology.
The Group's investment property are accounted for using the cost method with annual depreciation. This
should basically reduce the risk of a decline in value beyond the balance sheet value. For the Group, the
valuing Agora Bytom is the estimate subject to the largest estimation uncertainty. Main input and assumptions
used in the valuation are discount rate, rent per sqm, vacancy, capitalization expenses and growth in terminal
value. In Note 9, further and more detailed information are explained.
Deferred tax assets
A deferred tax asset is recognized as an asset to the extent that it is likely that the Group will have sufficient
future tax profits to utilize the tax advantage of the unused tax losses, temporary differences and unused tax
credits. Assessments must be made to determine the amount that can be recognized as an asset. The
balance sheet value of the asset is reviewed at each balance sheet date and is reduced to the extent that the
Group can no longer utilize the benefit.
Future events and changes in framework conditions may mean that estimates and assumptions have to be
changed. New statements and interpretations of standards may also mean that the choice of principles and
presentation will be changed. Such changes will be accounted for when new estimates are drawn up and new
requirements for presentation possibly exist. These conditions are discussed in both the principle description
and notes.
Estimate Note 2023
Fixed assets, intangible assets and
investment properties
Recoverable amount for impairment
assessment and estimation of remaining
useful life and scrap value
11 784 862
Shares and other financial instruments Fair value 16,19 176
Deferred tax assets
Assessment of the ability to exploit tax
positions in the future
7 13 734
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
66
Events after the balance sheet date
New information after the balance sheet date about the company's financial position on the balance sheet
date is taken into account in the annual accounts. Events after the balance sheet date that do not affect the
company's financial position on the balance sheet date, but which will affect the company's financial position
in the future, are disclosed if this is significant.
Changes in accounting principles and note information
No changes in IFRS with effect for the 2023 accounts have been relevant or implemented the in 2023.
New accounting standards
None of the accounting standards or changes in accounting standards that have been published but are not
yet effective are expected to have a significant impact on Borgestad's financial reporting. Furthermore, none
of the recently published agenda decisions from the interpretation body IFRS Interpretations Committee are
expected to entail the need for significant changes in Borgestad's accounting principles or their practice.
There are no significant events in 2023 per balance sheet date beyond normal operations.
Note 3 Segment Information
Real estate
The Group's largest real estate investment is the Agora Bytom shopping center with a gross area of 52,000
sqm, and a letting area of just over 30,000 sq m in Bytom in Poland. The center was opened on 15 November
2010. As of 31 December 2023, there are 110 (115) shops in the center.
Refractory
The Refractory segment develops, manufactures and delivers refractory products, installations and concept
solutions to industrial customers through the Höganäs Borgestad Group. Products that can withstand heat
above 1,250 °C are defined as refractory. Refractory materials can be defined as bricks or monolithics, and
are produced in many different varieties depending on the area of use. Refractory materials are mainly used
to protect production equipment in process industries with high temperatures. The products also contribute to
efficient utilization of energy. The business has a leading position within the refractory industry in the Nordics
and the segment has a global presence within selected refractory application areas.
Other activities
The segment mainly consists of operations in the parent company Borgestad ASA and the holding companies
Borgestad Industries AS and Borgestad Industries AB.
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
67
Real Estate Refractory Other activities Eliminations Total
OPERATING SEGMENTS 2023 2022 2023 2022 2023 2022 2023 2022 2023 2022
Revenue - external 57 370 50 296 1 048 724 868 146 101 332 - 1 106 195 918 773
Revenue - within the group - - 45 67 - - -45 -67 - -
Other income 11 826 10 345 23 396 2 591 - 16 35 222 12 953
Operating income 69 196 60 641 1 072 165 870 804 101 348 -45 -67 1 141 417 931 726
Supplies and subcontracting - - 315 801 184 318 - - - - 315 801 184 318
Materials 527 483 266 241 260 073 - - - - 266 768 260 555
Total supplies, subcontracting and materials 527 483 582 043 444 391 - - - - 582 570 444 873
Salaries and management payment 3 948 2 998 251 711 210 748 3 387 6 061 - - 259 046 219 807
Social security contributions 601 476 53 261 47 754 984 1 103 - - 54 845 49 333
Pension costs - - 16 427 18 318 211 259 - - 16 638 18 578
Other personnel costs 28 43 16 445 4 579 105 186 - - 16 578 4 808
Total salaries and personnel expense 4 577 3 518 337 844 281 399 4 687 7 609 - - 347 108 292 525
Consultancy fees and external personnel 9 425 8 364 7 035 13 789 6 323 4 999 - - 22 782 27 151
Travel costs 141 137 18 738 33 005 269 343 - - 19 148 33 485
Other operating costs 17 438 14 860 24 519 66 362 2 044 1 869 -1 670 -1 692 42 331 81 398
EBITDA 37 088 33 280 101 986 31 860 -13 222 -14 472 1 625 1 625 127 478 52 293
Depreciation and amortisation 8 458 11 352 22 365 19 377 256 399 671 671 31 750 31 799
Impairments 94 298 91 343 - - - - - - 94 298 91 343
Operating profit -65 668 -69 415 79 621 12 484 -13 478 -14 871 954 954 1 429 -70 848
Net agio/disagio 8 436 1 595 0 -5 013 17 704 3 589 -15 606 -3 641 10 534 -3 469
Impairment of financial assets - - - - -88 866 -63 038 87 560 63 038 -1 306 0
Net other financial items -24 318 -24 771 -21 621 -9 628 7 381 -7 316 -9 382 -8 287 -47 940 -50 003
Profit before tax -81 549 -92 591 58 000 -2 158 -77 260 -81 636 63 525 52 064 -37 283 -124 320
Real Estate Refractory Other activities Eliminations Total
Total assets and liabilities into segments 2023 2022 2023 2022 2023 2022 2023 2022 2023 2022
Total assets 1 008 371 795 380 598 844 655 159 1 003 573 595 330 -1204411 -579 310 1 406 378 1 466 558
Total liabilities 759 067 705 286 289 435 404 993 283 429 109 004 -681 395 -259 827 650 536 959 456
Norway Poland Sweden Other Total
Total assets and liabilities by location 2023 2022 2023 2022 2023 2022 2023 2022 2023 2022
Total assets 253 990 94 173 738 662 801 022 357 307 500 550 56 419 68 719 1 406 378 1 464 464
Total liabilities 38 249 160 998 351 949 457 510 213 725 295 506 46 613 45 442 650 536 959 456
Real Estate Refractory Other activities Eliminations Total
Geographical revenue by segment 2023 2022 2023 2022 2023 2022 2023 2022 2023 2022
Norway - -51 277 382 219 933 101 348 -45 -67 277 438 220 163
Poland 69 196 60 692 818 2 181 - - - - 70 014 62 873
Sweden - - 403 030 371 137 - - - - 403 030 371 137
Finland - - 258 585 162 360 - - - - 258 585 162 360
Scandinavia, others - - 3 405 6 884 - - - - 3 405 6 884
Europe, others - - 84 335 28 987 - - - - 84 335 28 987
Asia - - 32 860 46 324 - - - - 32 860 46 324
Africa - - 3 119 2 424 - - - - 3 119 2 424
Other - - 8 631 30 573 - - - - 8 631 30 573
Sum 69 196 60 641 1 072 164 870 804 101 348 -45 -67 1 141 417 931 726
Real Estate Refractory Other activities Eliminations Total
Other information about the business area 2023 2022 2023 2022 2023 2022 2023 2022 2023 2022
Investments 5 722 3 932 31 293 14 522 898 679 - - 37 912 19 133
Depreciation 8 458 11 352 22 365 19 377 256 399 671 671 31 750 31 799
Guarantees - - 21 148 18 688 - - - - 21 148 18 688
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
68
None of the company's customers individually account for more than 10 percent of the turnover. This applies
to both 2023 and 2022.
Other income 2023 2022
Profit from the sale of operating assets 23 1 244
Commission and joint costs when renting out property 11 803 10 321
Interest on late payment from Vienna Arbitration case 19 694 -
other incomes 3 702 1 387
Total other income 35 222 12 953
Note 4 Salaries, personnel expenses and shares owned by the board of the
directors
Salaries and personnel expenses NOK 1 000 2023 2022
Salaries 259 046 219 807
Social security costs 54 845 49 333
Pension costs 16 638 18 578
Other personnel costs 16 578 4 808
Total expenses 347 108 292 525
Average number of employees 373 355
Management remuneration
The guidelines for management remuneration are available on Borgestad ASA’s website. The remuneration
to the Group Executive Operational Management Team and Board of Directors is disclosed below.
Remuneration paid to board member and executive management in 2023
Board
remuneration
Audit
Committee Salary
Other
remuneration Pension Bonus Total
Pål Feen Larsen, CEO 2 800 184 125 - 3 109
Frode Martinussen, CEO segment Refractory from 1st of August 2023 - 875 7 20 - 901
Glen Ole Rødland, Chairman of the board from June 2023 200 - - - - 200
Jacob Møller Chairman of the board until June 2023, board member from
June 2023* 564 15 - - - - 579
Jan Erik Sivertsen, board member 275 15 - - - - 290
Helene Steen, board member 275 15 - - - - 290
Wenche Kjølsås, board member from June 2023 100 50 - - - - 150
Gudmund Bratrud, deputy member until June 2023 175 - - - - - 175
Anne Sofie Tønseth Markman, board member until June 2023 175 15 - - - - 190
Odd Rune Austgulen, board member until June 2023 175 - - - - - 175
Total 1 939 110 3 675 191 145 - 6 059
* Jacob Møller has received fees as chairman of Borgestad ASA and chairman of Höganäs Borgestad
Holding AB.
During the financial year 2023, no loans or guarantees have been given to senior employees or board
members in the Group.
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
69
Remuneration paid to board memeber and executive management in 2022
Board
remuneration
Audit
Comittee Salary
Other
remuneration Pension Bonus Total
Pål Feen Larsen, CEO - 2 631 191 115 600 3 537
Niclas Sjöberg, CEO segment Refractory until Oktober 2022 - 2 205 1 639 212 3 056
Jacob Møller, board member* 443 15 - - - - 458
Gudmund Bratrud, board member until June 2022. Deputy member from
June 2022 165 8 - - - - 173
Anita Ballestad, deputy member until June 2022 165 8 - - - - 173
Anne Sofie Tønseth Markman 165 15 - - - - 180
Odd Rune Austgulen, board member from June 2022 - - - - - -
Jan Erik Sivertsen, board member from June 2022 - - - - - -
Helene Steen, board member from June 2022 - - - - - -
Total 938 45 4 836 192 754 812 7 576
* Jacob Møller has received fees as chairman of Borgestad ASA and chairman of Höganäs Borgestad
Holding AB.
During the financial year 2022, no loans or guarantees have been given to senior employees or board
members in the Group.
Shares owned or controlled by the company's
management, the board and their relatives: Number of shares Percent
Jan Erik Sivertsen
1)
board member 380 513 105 27,13 %
Helene Steen
2)
board member 209 408 501 14,93 %
Glen Ole Rødland
3)
Chairman of the board 60 000 000 4,28 %
Jacob Møller
4)
board member 48 719 692 3,47 %
Pål Feen Larsen, CEO 5 529 605 0,39 %
Wenche Kjølås
5)
board member 4 000 000 0,29 %
Total 708 170 903 50,49 %
1)
Applies to the company Kontrari AS, where Jan Erik Sivertsen is general manager
2)
Applies to the company SES AS, where Helene Steen is principal/CFO
3)
Applies to the company Gross Management AS, where Glen Ole Rødland and close relatives controls 100 % of the shares
4)
Applies to the companies Ploot Invest AS and Dione AS, both controlled by Jacob Møller
5)
Applies to the company Jawendel AS, where Wenche Kjølås and close relatives controls 100 % of the shares
Note 5 Pension expenses and pension liabilities
All employees in the Norwegian companies are included to a collective occupational pension scheme. The
company's pension schemes meet the requirements of the occupational pensions act in Norway and similar
legislation in Sweden, Finland and Poland. There are eight remaining employees who are part of a closed
benefit-based scheme. All other employees in the Swedish and Norwegian companies in the Group have
defined contribution schemes. The contribution plan covers full- and part-time employees and amounts to
between 2 and 8 per cent of the salary.
All Norwegian companies in the Group with employees are members of the joint Scheme for AFP. The AFP
obligation is not recognized because the scheme is a multi-enterprise scheme where sufficient and reliable
information is not available to be able to measure the Group's proportional share of pension cost, pension
obligation and pension assets in the scheme. Certain companies in the Group have an unsecured early
retirement scheme for their employees where the employee is entitled to benefits in addition to the ordinary
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
70
retirement pension and AFP in the event of voluntary resignation before the age of 67. The benefits from
these companies will increase the later retirement pension/AFP is withdrawn.
The scheme was formalized in 2010 in connection with the new public pension reform from 2011, and was
closed to new employees from and including 2012.
The Group's pension obligations mainly apply to closed pre-pension scheme and closed operating pension
scheme in Borgestad ASA.
In 2023, the Group has paid a total of TNOK 15,734 in pension premiums and TNOK 582 in current pension
over operations. For 2024, it is estimated that the Group will pay TNOK 16,678 in pension premiums and
TNOK 758 in ongoing pensions over operations.
Secured Unsecured:
Number of people in the agreement at the end of the
year:
Number of active 5 1
Number of retired 1 2
The average age of the active employees included in the collective benefit-based scheme is relatively high,
as the scheme was closed five years ago. The high average age means that changed assumptions in
connection to the discount rate, wage growth and pension adjustment become relatively insignificant for the
gross pension obligation. Sensitivity analyzes have therefore not been prepared.
Total pension expense recognised in profit and loss 2023 2022
Pension expense recognised from defined benefit plans 371 321
Contributions to defined contribution plans 16 267 18 256
Total pension expense recognised in profit and loss 16 638 18 577
a) Secured:
Plan assets -5 390 -5 301
Defined benefit obligation 5 136 4 889
Net defined benefit asset(-) / liability -254 -412
b) Unsecured:
Pension liabilities 6 369 5 987
Prepaid pension -254 -412
Pension liabilities including social security tax 6 369 5 987
Actuarial gains and losses on defined benefit pension plans
Encountered actuarial gains and losses on pension
liabilities secured schemes (negative sign is losses)
-431 187
Encountered actuarial gains and losses on pension
liabilities unsecured schemes (negative sign is losses)
-1 388 -165
Total actuarial gains and losses on defined benefit
pension plansrecognised over OCI
-1 819 22
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
71
Note 6 Financial income and financial expenses
Foreign currency gain/(-) loss 2023 2022
Currency gains 50 051 192
Currency loss -39 517 -7 031
Net currency 10 534 -6 839
Interest expenses 2023 2022
Interest expense on external borrowings -47 046 -44 731
Interest expense on leases -4 864 -2 699
Totalt interest expenses -51 910 -47 429
Other financial income/(-) expenses 2023 2022
Interest income on cash 1 763 1 253
Other financial income 4 828 1 007
Write down on finacial asset -1 306 -
Other financial expenses -2 621 -1 464
Net other financial income/(-) expenses 2 664 796
Net financial items 2023 2022
Total -38 712 -53 472
Note 7 Tax
Income tax expense: 2023 2022
Current income tax expense 12 147 3 271
Changes in deferred tax 14 162 -1 482
Tax expense 26 309 1 789
Reconciliation of tax expense to Norwegian nominal statutory tax rate
Income (loss) before tax -37 283 -124 320
Expected income taxes at statutory tax rate -6 528 -35 117
Non deductible expenses 6 648 10 894
Changes in unrecognised deferred tax asset 26 189 26 012
Tax expense 26 309 1 789
Tax effects of temporary differences and tax loss carryforwards giving rise to deferred tax assets and liabilities
Current asset -98 014 -62 856
Property, plant and equipment -3 049 198
Revaluation account currency 35 829 15 527
Pensions -1 442 -1 050
Other non-current liabilities 432 -179
Long term debt 1 130 2 782
Profit and loss account 4 305 5 378
Accrual Fund Sweden 4 420 1 112
Tax loss carryforwards -55 822 -57 307
Of which not recognized as tax asset 106 464 80 275
Net deferred tax assets (liabilities) -5 746 -16 120
Deferred tax assets 13 734 17 623
Deferred tax liabilities -7 988 -1 503
Deferred tax asset
Deferred tax assets are calculated based on temporary differences which are assumed to be reversed in the
foreseeable future. When entering the deferred tax asset in the balance sheet, the Group has assessed
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
72
whether it is likely that the Group can make use of the calculated deferred tax asset through future earnings.
When it has not been proven that the calculated tax asset can be utilized against future earnings, a limitation
has been made in the balance sheet entry of the deferred tax asset.
The limitation in deferred tax assets relates to Norway, and is a result of carry-forward losses that cannot be
expected to be used against future tax-related operating income/profits in the foreseeable future.
Deferred tax assets in Sweden are restricted from utilization until the tax year 2024 due to a Group freeze
following the reorganization in 2018 and 2019. It is estimated that the carry forward loss will be used in the
years 2024 and 2025 due to expected increased profitability in the Swedish companies.
Tax loss carried forward 2023 2022
Norway 45 766 41 009
Sweden 10 057 10 918
Poland - 5 380
Total tax loss carried forward 55 822 57 307
Deficits carried forward in Norway and Sweden can be used for the foreseeable future, as the utilization of
these deficits is not time-limited. Deficit carry-forwards in Poland have a limitation on utilization of five years.
The basis for deferred tax benefits that are not recognized in the balance sheet amounts to MNOK 484 (365)
as of 31 December 2023.
Note 8 Earnings per share
Earnings per share is calculated by dividing the majority's earnings related to ordinary shareholders in the
parent company by a weighted average number of outstanding shares in the financial year.
Diluted earnings per share are calculated by dividing the majority's earnings related to ordinary shareholders
in the parent company by the average number of outstanding shares in the financial year plus a weighted
average of the shares, conversion rights or options that can potentially be converted into ordinary shares. As
of 31 December 2023 and 2022, there was no difference between earnings per share and diluted earnings
per share in Borgestad.
Basis of calculation 2023 2022
Weighted average number of ordinary shares 339 983 112 144
Weighted average number of shares 339 983 112 144
Result per share
Total profit attributable to equity holders of the parent -78 281 -124 805
Basic and diluted earnings per share -0,23 -1,11
Note 9 Investment property
2023 2022
Carrying amout shopping Center, Poland 701 407 745 008
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
73
Specification 2023 2022
Rental income 69 146 62 197
Direct operating expenses generating rental income 32 051 26 413
Depreciation 8 458 11 352
Write downs 94 298 91 343
Depreciation method Linear Linear
Economic life 100 years 100 years
Impairment of Investment Property
During the financial year, Management identified indicators of impairment for Agora Bytom. The indicators of
impairment were primarily due to the economic environment, characterized by increased inflation and interest
rates. Macroeconomic factors have led to a decrease in consumer purchasing power, which has adversely
affected the revenues of the tenants in the shopping mall. Concurrently, the increase in interest rates has
negatively impacted the valuation of the property, as the cost of capital used in property valuation models has
increased.
In response to these indicators, Management performed an additional impairment test after the presented
fourth quarter. This impairment test resulted in an additional impairment of NOK 30.8 million compared to the
fourth quarter of 2023. Please see Note 2 for further information.
The recoverable amount of Agora Bytom has been determined based on the highest value of its fair value
less cost of disposal and its value in use, and the recoverable amount used in the Group’s annual report is
based on value in use. The fair value was determined with assistance of an external assessor. The value in
use was calculated using discounted cash flow projections from financial forecasts approved by Management
covering a ten-year period. The accounting standard suggests using a five-year cash flow projection period
for these tests. However, Management considers using a longer projection period reflects the business cycle
more accurately, providing a more realistic estimate of the asset's value. The assessment is supported by the
Company’s history of a good track record of extending or re-leasing the area to other tenants. Furthermore,
Management believes that utilizing longer periods aligns with market practice. Management acknowledge that
a longer projection period introduces more uncertainty into the cash flow estimates, however we believe that
the reliability of our data and robust forecasting methods supports a ten-year cash flow projection.
The value in use estimate are based on significant unobservable inputs. These inputs include:
Discount Rate
The present value of future cash flows was calculated using a pre-tax discount rate of 8.8% and a post-tax
discount rate of 7.5%. These rates reflect current market assessments of the time value of money and the
risks specific to Agora Bytom. The discount rate is calculated by an applicable market WACC.
Rent per sqm
Estimated rent is EUR 15.5 per sqm per month in 2024 and is forecasted to increase at a steady growth rate
of 2%. Estimated rent at EUR 15.5 per sqm is estimated based on signed leases at EUR 16.2 per sqm with
deduction of discounts to tenants.
Vacancy
Estimated vacancy rates are based on current and expected future market conditions in line with the average
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
74
market vacancy in the Polish region Agora Bytom operates in. Estimated vacancy included in terminal period
are at 4 percent level.
Capitalization expenses
Capitalization rates are based on actual location in Poland, size and quality of the properties and taking into
account market data at the valuation date. Management anticipates a rise in capital expenditure towards the
conclusion of the projected timeline, attributable to climate risk considerations, to ensure adherence to
regulatory standards.
Terminal value
Cash flows beyond this ten year period were extrapolated using a steady growth rate of 2%, which is
consistent with the long-term average growth rate for the industry.
Impairment Loss
As a result of this analysis, the carrying amount of Agora Bytom was found to exceed its recoverable amount,
indicating an impairment. An impairment loss of NOK 94.3 million has therefore been recognized in the
income statement under “Impairment of non-current assets”. Angora Bytom operates in the Real estate
segment.
Sensitivities:
The below tables are showing the calculated value in use, valuated in euro, for the investment property given
changes in the different assumptions.
Terminal growth
WACC 0,5% 1,0% 1,5% 2,0% 2,5% 3,0% 3,5%
6,0% -1,5% 68 846 73 246 78 614 85 308 93 888 105 282 121 146
6,5% -1,0% 63 078 66 607 70 835 75 992 82 424 90 667 101 615
7,0% -0,5% 58 195 61 068 64 460 68 523 73 479 79 659 87 581
7,5% 0,0% 54 008 56 378 59 140 62 400 66 305 71 069 77 009
8,0% 0,5% 50 380 52 356 54 635 57 290 60 423 64 178 68 757
8,5% 1,0% 47 205 48 869 50 770 52 961 55 514 58 527 62 136
9,0% 1,5% 44 404 45 818 47 418 49 246 51 353 53 808 56 705
Vacancy in terminal
WACC 7,0% 6,0% 5,0% 4,0% 3,0% 2,0% 1,0%
6,0% -1,5% 82 610 83 510 84 409 85 308 86 207 87 106 88 005
6,5% -1,0% 73 686 74 455 75 224 75 992 76 761 77 530 78 299
7,0% -0,5% 66 526 67 191 67 857 68 523 69 189 69 854 70 520
7,5% 0,0% 60 653 61 235 61 818 62 400 62 982 63 564 64 147
8,0% 0,5% 55 749 56 263 56 776 57 290 57 803 58 317 58 830
8,5% 1,0% 51 593 52 049 52 505 52 961 53 417 53 873 54 329
9,0% 1,5% 48 024 48 431 48 839 49 246 49 653 50 061 50 468
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
75
Capex in terminal
WACC 903 000 853 000 803 000 753 000 703 000 653 000 603 000
6,0% -1,5% 83 059 83 809 84 558 85 308 86 057 86 807 87 557
6,5% -1,0% 74 069 74 710 75 351 75 992 76 634 77 275 77 916
7,0% -0,5% 66 858 67 413 67 968 68 523 69 078 69 633 70 188
7,5% 0,0% 60 944 61 429 61 915 62 400 62 885 63 371 63 856
8,0% 0,5% 56 006 56 434 56 862 57 290 57 718 58 146 58 574
8,5% 1,0% 51 820 52 200 52 580 52 961 53 341 53 721 54 101
9,0% 1,5% 48 227 48 567 48 906 49 246 49 586 49 925 50 265
Rent / sqm
WACC EUR / Sqm-> 15,0 15,2 15,3 15,5 15,7 15,8 16,0
6,0% -1,5% 82 623 83 518 84 413 85 308 86 203 87 098 87 993
6,5% -1,0% 73 601 74 398 75 195 75 992 76 790 77 587 78 384
7,0% -0,5% 66 366 67 085 67 804 68 523 69 242 69 961 70 680
7,5% 0,0% 60 436 61 090 61 745 62 400 63 055 63 710 64 364
8,0% 0,5% 55 486 56 087 56 689 57 290 57 891 58 492 59 094
8,5% 1,0% 51 293 51 849 52 405 52 961 53 516 54 072 54 628
9,0% 1,5% 47 695 48 212 48 729 49 246 49 763 50 280 50 797
Depreciation and write-downs
The Group's operating assets are depreciated and assessed in terms of write-down according to the
principles described in the introduction. Depreciation is calculated using the straight-line method over the
following useful life.
Estimate uncertainty related to depreciation
When calculating depreciation for the operating assets, the economic lifetime and the residual value at the
end of their useful life are based on estimates.
Lease contracts
The Group enters into contracts for the rental of real estate (investment property). For non-cancelable leases,
the minimum rental income for consolidated investment properties is due as follows:
Lease contracts at 31.12 have the following maturity
structure measured in annual rent
2023 2022
1 year 55 897 45 871
1 < 5 years 124 921 98 362
>5 år 22 651 9 000
Total 203 469 153 233
When converting from EUR to NOK for future rental income for Agora Bytom Sp. z o.o. an exchange rate of
NOK/EUR of 11.4242 for the 2023 figures and NOK/EUR of 10.1021 for 2022 figures has been used.
Note 10 Assets classified as held for sale
Non-current assets held for sale
Non-current assets and disposal groups are classified as held for sale if their carrying amounts will be
recovered principally through sale rather than continuing use. Non-current assets and disposal groups
classified as held for sale are measured at the lower of their carrying amount and fair value less cost to sell
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
76
and presented separately as assets held for sale and liabilities held for sale in the statement of financial
position.
The criteria for held for sale classification is regarded as met only when the sale is highly probable, and the
asset or disposal group is available for immediate sale in its present condition. Actions required to complete
the sale should indicate that it is unlikely that significant changes to the plan will be made or that the plan to
sell will be withdrawn. In addition, management must be committed to the plan, and it is expected that the
sale will be completed within a year.
Property, plant and equipment and intangible assets are not depreciated or amortized once classified as held
for sale.
Höganäs Bjuf Fastighets AB, an indirect subsidiary of Borgestad ASA, entered on 27. October 2023, into a
conditional agreement with Bjuv municipality in Sweden for a sale and leaseback transaction for two
properties in Sweden where the Group's production plant and other production facilities for refractory
products are located.
Borgestad Group will sell the two properties, including the production facilities, to Bjuv municipality and then
lease the production facilities back to continue its production of refractory products in line with previous
practice. Prior to completion of the transaction, the two properties will be transferred to a new wholly owned
subsidiary of Höganäs Bjuf Fastighet AB, and the transaction will be structured as a sale by Höganäs Bjuf
Fastighet AB of the shares in such subsidiary.
The transaction was approved by the Municipal Council of Bjuv on 11. December 2023, but the Group has
been informed that a complaint regarding the approval from Bjuv municipality has been received prior to the
expiration of the appeal period. The complaint relates to the purchase price in the transaction and that this, in
the claimant's opinion, significantly exceeds the market value of the two properties. The complaint will be
handled by the Administrative Court in Malmö (the Administrative Court").
The approval of the transaction by Bjuv municipality will only become binding once the complaint has been
finally resolved in the claimant's disfavor, and the completion of the transaction is conditional upon such
binding approval. The Group estimate that the transaction is completed during 2024.
In connection with the sale the Group has outstanding mortgage loan to Nordea that will be repaid in
connection with completion of the transaction. The total loan amount that needs to be repaid at completion is
NOK 52.4 million. The loan amount is classified as interest bearing debt, current liabilities.
Asset 2023
(NOK 1 000) 31.12.
Buildings and plant 13 165
Total assets classified as held for sale 13 165
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
77
Note 11 Property, plant and equipment, Intangible assets and Investment property
2023
Investment
property
Land and
buildings
Assets under
construction
Machinery and
vehicles
Lisens,
trademark Total
Cost at 1 January 1 100 294 79 034 25 807 244 866 1 721 1 451 722
Additions 5 647 75 9 741 5 206 17 245 37 912
Disposals, and assets classified as held for sale - -64 869 -18 384 -1 658 - -84 912
Reclassification - - -14 395 2 087 12 308 -
Effects of changes in foreign exchange rates 70 782 4 430 1 848 16 683 122 93 865
Cost at 31 December 1 176 723 18 670 4 616 267 184 31 395 1 498 588
-
Accumulated depreciation and impairment at 1
January
355 286 51 907 - 210 419 548 618 160
Disposals, and assets classified as held for sale - -51 704 - -1 196 - -52 900
Depreciation 8 458 924 - 6 838 2 273 18 493
Impairments 94 298 - - - - 94 298
Effects of changes in foreign exchange rates 17 274 4 269 - 14 057 75 35 675
Accumulated depreciation and impairment at 31
December
475 316 5 396 - 230 118 2 897 713 727
Carrying amount at 31 December 701 407 13 274 4 616 37 066 28 499 784 861
2022
Investment
property
Land and
buildings
Assets under
construction
Machinery and
vehicles
Lisens,
trademark Total
Cost at 1 January 1 042 411 85 509 17 070 285 640 1 218 1 431 849
Additions 3 932 2 788 9 248 3 165 - 19 133
Disposals -837 -7 399 - -35 852 - -44 087
Effects of changes in foreign exchange rates 54 788 -1 864 -511 -8 088 502 44 828
Cost at 31 December 1 100 294 79 034 25 807 244 866 1 721 1 451 722
Accumulated depreciation and impairment at 1
January
236 764 52 348 - 245 262 - 534 374
Disposals -330 - - -35 762 - -36 092
Depreciation charge for the year 11 352 1 034 - 7 835 301 20 523
Impairments 91 343 - - - - 91 343
Effects of changes in foreign exchange rates 16 158 -1 475 - -6 917 247 8 013
Accumulated depreciation and impairment at 31
December
355 286 51 907 - 210 419 548 618 160
Carrying amount at 31 December 745 008 27 128 25 807 34 448 1 172 833 562
Fixed asset Economic life Depreciation method
Investment property 100 year linear
Buildings 20 – 50 year linear
Machinery and vehicles 3 – 20 year linear
Land not depreciated not depreciated
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
78
Note 12 Leases
Right-of-use-assets 2023 Vehicles Machinery and equipment Buildings/Property Total
Cost at 1 January 14 215 9 546 36 278 60 039
Additions 6 920 130 2 360 9 410
Disposals -4 797 -2 249 -315 -7 362
Effects of changes in foreign exchange
rates and other changes
3 170 22 2 531 5 724
Cost at 31 December 19 508 7 449 40 854 67 811
Accumulated depreciation at 1 January 8 223 4 283 11 273 23 779
Disposals -4 797 -2 249 -315 -7 362
Depreciation 5 601 1 709 5 949 13 257
Effects of changes in foreign exchange
rates and other changes
1 273 345 2 617 4 235
Accumulated depreciation and impairment
at 31 December
10 299 4 087 19 524 33 909
Carrying amount at 31 December 9 209 3 362 21 330 33 902
Vehicles usually have a lease period of 3-5 years, machinery 3-10 years and buildings 10 years.
Lease liability
Undiscounted liabilities 2023 2022
Less then one year 16 209 11 216
One to two years 12 784 9 514
Two to three years 7 901 8 253
Three to four years 5 720 5 820
Four to five years 4 072 4 664
More than five years 3 014 5 213
Total undiscounted liabilities at 31 December 49 699 44 681
Summary of the lease liabilities 2023 2022
Carrying amount at 1st January 37 877 32 373
Additions and remeasurements 9 410 18 744
Lease payments -18 492 -14 104
Interest expense 4 864 2 699
Effects of changes in foreign exchange rates and other
changes
6 435 -1 834
Carrying amount at 31 December 40 094 37 877
Interest rates used in Norway are between 6.07 and 11.75 per cent, in Sweden between 11 and 12.50 per
cent and in Finland between 11 and 11.75 per cent. For the calculation of interest, mortgage debt in the
various countries has been adjusted with a risk supplement for the duration of the lease.
Summary of other lease expenses recognised in
profit or loss
2023 2022
Operating expenses in the period related to short-term
leases (including short-term low value assets)
616 243
Operating expenses in the period related to low value
assets (excluding short-term leases included above)
120 -
Total lease expenses included in other operating
expenses
736 243
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
79
Note 13 Goodwill
Goodwill 2023 2022
Cost at 1 January 87 165 87 923
Effects of changes in foreign exchange rates 2 943 -758
Carrying amount at 31 December 90 108 87 165
Impairment assessments of goodwill
Goodwill is not depreciated. In accordance with IFRS, the Group assesses annually whether there is a need
for write-down related to the balance sheet value of goodwill. The tests are carried out at the end of the year,
but are carried out more often if there are indications of a need for write-down.
Goodwill arising from the acquisition of Norwegian companies/enterprises in 2006, 2007 and 2008 has a book
value of TNOK 46,071 as of 31 December 2023. In 2011, the Group acquired two Swedish companies and in
connection with this goodwill arose which is assessed at TNOK 34,772 per 31 December 2023. In 2015 and
2018, the Group acquired two Finnish companies and in connection with these acquisitions goodwill arose
which is assessed at TNOK 6,322 per 31 December 2023.
Allocated as follows: Company
Höganäs
Borgestad AS
Höganäs
Borgestad AB
Macon
AB
Höganäs
Borgestad Oy
Höganäs Borgestad Energi &
Ugnsteknik AB
Total
Net carrying value 46 071 14 419 21 031 6 759 1 828 90 108
Höganäs Borgestad AS, Macon AB, Höganäs Borgestad AB, Höganäs Borgestad Energi & Ungsteknik AB
and Höganäs Borgestad Oy are all included in the Refractory segment.
Goodwill allocated to Höganäs Borgestad AB, Macon AB, Höganäs Borgestad Energi & Ungsteknik AB and
Höganäs Borgestad Oy is exposed to currency fluctuations.
Recoverable amount is the cash flow-generating unit's value in use. When assessing whether there is a need
to write down goodwill, the recoverable amount is assessed against net assets, including goodwill on the
balance sheet date. If the recoverable amount exceeds net assets, there is no need for impairment.
Recoverable amount is based on value in use and calculated per cash flow generating unit/company.
Assumptions used when calculating value in use are cash flow forecasts which are again based on budgets
and business plans for each cash flow generating unit for a five-year period (defined period). Growth in the
period is assessed per cash flow generating unit. For turnover growth, the increase is in the interval between
2 per cent and 3.5 per cent. For Höganäs Borgestad AS the increase in turnover is up to 2 percent in the
period before the terminal period, growth in terminal period is 0 percent. There are estimated improvements in
EBIT margins in the five-year period, but the estimated EBIT margin is within the range that has historically
been achieved for each cash flow-generating unit, with the exception of Höganäs Borgestad AB, which has
an improvement in EBIT margin in line with the business plan after the closure of the stone factory. Growth of
0 (0) percent is assumed for the terminal period for all companies.
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
80
Prerequisites for investments in the five-year period and the terminal period are approximately the same or
similar to today's depreciation for all cash flow-generating units. For all cash flow-generating units, with the
exception of Macon AB, positive one-off effects have been estimated from the release of working capital.
The cash flows are calculated based on the expected cash flow and the discount rate is based on a required
return before tax of 11.7 (12.4) per cent. The discount rate takes into account debt premium, market risk
premium, debt ratio, tax rate and asset beta.
There is estimation uncertainty linked to the calculations and assessment of goodwill, through the
assumptions used. In the event of changed assumptions, the outcome of the calculations may lead to a
different result. The cash flow-generating unit that has the lowest margin between calculated recoverable
amount and net assets has a margin of approx. 9 (17) percent.
Based on calculations carried out and the assumptions made, no impairment of goodwill has been made as
of 31 December 2023 or in previous years. This is because the result of the calculations shows that the
recoverable amount of all cash flow generating units (the companies) exceeds the balance sheet value of
assets/liabilities and thus there is a margin on the balance sheet value of goodwill. It is specified that there is
estimation uncertainty linked to the assessment of the value of goodwill.
Note 14 Inventories
Inventory 2023 2022
Raw materials 22 333 35 153
Work in progress 1 164 1 134
Finished goods own produced products 30 271 47 203
Goods purchased for resale 64 966 63 789
Total 118 733 147 280
The specification above is net book value after deduction for impairment. The provision for impairment
amounted to TNOK 8,642 (7,366) as at 31. December 2023.
Write down 2023 2022
Balance at 1 January -7 366 -7 195
Write-downs reversed, other -36 36
New write-downs recognized during the year -1 239 -
Foreign currency translation gain/(loss) - -207
Balance at 31 December -8 642 -7 366
Note 15 Cash and cash equivalents
Cash 2023 2022
Unrestricted cash 139 273 77 867
Restricted cash 13 415 13 193
Total cash 152 688 91 059
Overdraft facility 46 812 7 634
Restricted deposits -13 415 -13 193
Total available liquity 186 086 85 501
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
81
Restricted funds consist of tax deductions of TNOK 2,174 (2,679) and TNOK 11,241 (10,514) which are
restricted funds in Agora Bytom. Tied up funds in Agora Bytom are a liquidity reserve of MEUR 1 in
accordance with the company's loan agreement. Restricted funds in Agora Bytom are for security related to
the outstanding debt towards Bank Pekao.
Note 16 Investments
Company Ownership percent Cost Book value 31.12.23 Book value 31.12.22
ERH AS 2,98 % 27 573 - -
QNTM Ecom SW AB 0,15 % 1 306 1 1 306
Impact Technology Systems AS 1,55 % 350 - -
Other shares 175 175 546
Total 29 403 176 1 852
For information regarding the valuation hierarchy, see Note 19.
Estimate uncertainty when calculating fair value for financial assets
There is risk associated with the valuation of shares where there is no observable market value at the time
the accounts are drawn up. The Group bases its estimates on a number of observations which are supported
by calculations to arrive at the best possible estimate of the assets' value. These observations consist of
issue amounts in the case of open subscription, various players' price offers and valuations when selling parts
of the company, cost price when shares are recently purchased, external valuations as well as assessments
of discounted cash flow and value-adjusted equity.
Sensitivity analysis of equity investments
In the event of a change in the market value of shares classified as fixed assets by +/- 10 per cent, this will
affect the result by TNOK +/- 1.75.
Note 17 Share capital and shareholder information
Number of shares Ordinary shares issued
Treasury
shares Ordinary shares outstanding
01.01.2022 12 724 832 -8 010 12 716 822
Issued new share capital 139 766 019 139 766 019
31.12.2022 152 490 851 -8 010 152 482 841
Change 2023 1 249 991 990 8 010 1 250 000 000
31.12.2023 1 402 482 841 - 1 402 482 841
Information related to shares
The company's share capital on 31. December 2023 is NOK 350,620,710.25 divided into 1,402,482,841
shares at NOK 0.25 per share. All shares have equal voting rights. There are no preferential rights or
restrictions on the shares.
Own shares
The company has no own shares per 31. December 2023.
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
82
The 20 main shareholders at 31.12.23 are:
Shareholder Number of shares Ownership interest:
Kontrari AS 380 513 105 27,13 %
Ses AS 209 408 501 14,93 %
Clearstream Banking S.A. 80 536 191 5,74 %
Auris AS 78 749 042 5,61 %
Intertrade Shipping AS 69 567 135 4,96 %
Gross Management AS 60 000 000 4,28 %
Jahatt AS 44 000 000 3,14 %
Dione AS 43 885 449 3,13 %
North Sea Group AS 39 023 515 2,78 %
Regent AS 32 139 449 2,29 %
Suveren AS 25 512 287 1,82 %
Brødrene Jensen AS 23 733 583 1,69 %
Christiansen Lars Aage Haaland 15 173 441 1,08 %
Bratrud Gudmund Joar 13 378 637 0,95 %
Ar Vekst AS 10 000 000 0,71 %
Torhus Andreas 9 079 000 0,65 %
Batjak AS 8 900 091 0,63 %
Gravråk Olve 8 000 000 0,57 %
Lgt Bank AG 7 939 560 0,57 %
Cjl Holding AS 7 416 742 0,53 %
Total 1 166 955 728 83,19 %
Other shareholders 235 527 113 16,79 %
Total 1 402 482 841 100,00 %
Note 18 Borrowings
Secured Interest term Maturity date Effective interest rate 31.12.23 2023 2022
Bond loan amortised Borgestad ASA - 96 581
Bank loan (currency EUR) Agora Bytom Sp. z o.o. EURIBOR 1M + margin 2,80% 2028 5,52 % 332 362 439 796
Bank loan (currency SEK) Höganäs Borgestad AB STIBOR 3M + 3,75 % 2025 7,79 % 52 423 57 427
Bank loan (currency EUR) Höganäs Borgestad OY 2023 - 568
Bank loan (currency NOK) Höganäs Borgestad AS NIBOR 3M + 3,75% 2029 8,50 % 11 000 13 000
Total secured long-term debt 395 785 607 372
1st year’s principal repayments on long-term debt -60 043 -30 533
Total long-term debt excluding the 1st year’s principal repayments 335 742 576 839
Maturity overview: 2024 2025 2026 2027 2028 2029-
Bank loan 60 043 7 621 13 677 18 408 295 036 1 000
Overdraft facility Interest term Maturity date Effective interest rate 31.12.23 2023 2022
Overdraft facility Nordea 3 mnd Stibor + 3,75% 2023 7,79 % 24 098 58 537
Granted check credit with Nordea is MSEK 70 as of 31 December 2023. The check credit is available and
granted for Höganäs Borgestad Group.
Mortgage loan and bond loan
Mortgage loans are secured by mortgages on buildings, operating assets, stocks and accounts receivable.
The loan agreements regarding mortgage loans in the refractory segment, Höganäs Borgestad Group, have
the following covenants: minimum 30 percent equity at the end of each quarter, EBITDA minimum MSEK 35
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
83
on a 12-month rolling basis per quarter and net interest-bearing debt, excluding leasing debt, does not
exceed 2.5 times EBITDA as of 31. December. Höganäs Borgestad meet all covenant requirements agreed
with Nordea per 31. December 2023.
The loan agreement regarding the mortgage loan in Agora Bytom has a covenant that Net Operating Income
(NOI) is at minimum of 115 percent of interest costs plus annual loan amortization (DSCR ratio) and "Loan to
Value" (LTV) must at all times be equal to or lower than 60 percent of fair value of the shopping center.
The Group fulfills all covenant requirements as of 31 December 2023.
Reference is also made to Note 19 regarding discussion of liquidity risk for the Group.
Pledged as security 2023 2022
Buildings, investment property and factory facilities 725 112 767 953
Fixtures, machinery and vehicles 72 818 57 350
Current assets and fixed assets 307 094 307 462
Total 1 105 024 1 132 765
As security for the long-term mortgages, registered liens amounting to MNOK 1,225 (1,225) have been
registered in buildings and investment properties, in addition, security has been provided for a total of MNOK
145.5 (145.5) divided between receivables, inventory and operating accessories. For other businesses in the
Group, there are registered liens amounting to MNOK 15.0 (15.0) in receivables, MNOK 12.0 (12.0) in
inventory and MNOK 2.0 (2.0) in operating accessories.
For the loan granted by Bank Pekao in Poland to Agora Bytom Sp. z o.o., security is provided in the shopping
center. Borgestad ASA has also provided an additional guarantee of MEUR 5.0.
Note 19 Financial risk and management objectives and policies
Financial risk
The Group uses financial instruments such as bank loans and bond loans to obtain capital for investments in
the company's operations. In addition, the Group has financial instruments such as accounts receivable,
accounts payable, etc. which are directly linked to the company's daily operations.
Routines for risk management have been adopted by the board and are carried out by a central finance
department in collaboration with the individual operating units. The most important financial risks the Group is
exposed to are related to interest rate risk, liquidity risk, currency risk and credit risk. The Group's
management has an ongoing assessment of these risks and sets guidelines for how these are to be handled.
In accordance with the Group's strategy for interest rate and currency exposure, the Group sometimes uses
financial derivatives to reduce this risk. Accounting treatment of financial derivatives is discussed in Note 2
i) Credit risk
The Group only trades with approved creditworthy counterparties. All counterparties who receive credit from
the Group, for example customers, must be approved and subject to an assessment of creditworthiness.
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
84
The Group has no significant credit risk linked to a single counterparty or several counterparties that can be
seen as a Group due to similarities in credit risk.
In accordance with the expected credit loss model introduced by IFRS 9, Borgestad records expected credit
loss over the lifetime of all receivables (the simplified approach). The calculation of expected credit loss is
based on both historical and forward-looking information and is carried out at company level. When
estimating expected credit losses for trade receivables that are not yet due and trade receivables that are
due, available information is assessed, including loss history and future expectations, where this forms the
basis for an estimate for provisions for losses on an individual and a general basis.
Maximum risk exposure is represented by the book value of the financial assets, including derivatives, in the
balance sheet. As the counterparty in derivatives trading and deposits in banks are normally banks, the credit
risk associated with these items is considered to be very low. Furthermore, the counterparty for pension funds
is a Norwegian insurance company and the risk associated with this is considered minimal. The Group
considers its maximum risk exposure to be the balance sheet value of long-term receivables, trade
receivables, market-based bonds and bond funds and other short-term receivables, cf. v) for an overview of
the amounts within these classes.
Information on accounts receivable, age distribution
and losses on claims: 2023 2022
Trade receivables 184 567 202 585
Aging profile of trade receivables 2023 2022
Not due 133 993 168 023
<30 days 38 452 19 725
30-60 days 5 757 4 725
61-90 days 1 570 5 461
>90 days 17 179 16 139
Total 196 952 214 073
Expected credit loss -12 385 -11 489
Total 184 567 202 585
Change in provison for losses:
January 01.01 11 489 16 067
Change in provision during the year -1 069 3 157
Reversed previous provision 2 392 -8 290
Translation difference and other changes -427 555
Provision 31th December 12 385 11 489
This year losses 19 243
Provision for losses, in both the opening and closing balance sheet, as well as changes in ascertained losses on claims are mainly linked to Agora Bytom.
ii) Interest rate risk
The Group is exposed to interest rate risk through placement and financing activities. As of 31 December
2023, the Group had a floating interest rate for most of its deposits, receivables and loans.
For the mortgage loan in Agora Bytom, 100 percent of the loan of MEUR 29,9 is secured at 0.30 percent
+2.80 percent margin which expires in June 2024. Fixed interest loans are accounted for at amortized cost.
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
85
Year:
Change in the interest rate level in
percentage points
Effect on profit before tax (NOK 1 000) Effect on equity (NOK 1 000)
2023 +/-1 % poeng -/+ 251 -/+ 1 662
2022 +/-1 % poeng -/+ 3 131 -/+ 5 278
All fixed interest contracts entered into are accounted for as cash flow hedges. In the tables below these
contracts are specified.
2023 Interest derivatives Secured amount Maturity remaining Fair value
Change in value throughout
the year
Agora Bytom Sp. z o.o. ** 332 362 0,5 år 5 945 -7 957
2022 Interest derivatives Secured amount Maturity remaining Fair value
Change in value throughout
the year
Agora Bytom Sp. z o.o.** 351 837 1,5 år 13 902 18 730
** 100 (80) percent of the loan linked to Agora is secured with an interest rate of 0.30 percent + 2.80 (2.80)
percent margin.
The term of the interest rate swap agreement is until June 2024.
The derivatives above are contracts where floating interest has been exchanged for fixed interest. The
interest derivatives above are accounted for as hedging instruments with a change in fair value over other
income and expenses (OCI).
The interest derivative in Agora Bytom Sp. z o.o. is entered into in EUR and the secured amount amounts to
MEUR 29.9 (33.4), which corresponds to 100 (80) percent of the company's mortgage loan.
Interest on loans, receivables and liabilities measured
at amortized cost
2023 2022
Bond loan 9 612 22 878
Bank loan 42 298 24 552
Total sum 51 910 47 429
iii) Liquidity risk
Liquidity risk is the risk that the Group will not be able to service its financial obligations as they fall due.
Group board and management consider that the group has a reasonable debt structure and a sufficient
liquidity situation. The group's strategy for managing liquidity risk is to have sufficient cash at all times to be
able to meet its financial obligations when due, both under normal and extraordinary circumstances.
Unused credit facilities are presented in Note 15
The following table shows an overview of the maturity structure for the group's financial obligations, based on
undiscounted contractual payments. In cases where the counterparty can demand earlier redemption, the
amount is given in the earliest period in which payment can be required from the counterparty. If the
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
86
obligation can be redeemed on request, these are included in the first column for which the obligation can be
redeemed.
Remaining period
2023 0-3 mth. 3-12 mth. 1-3 year 3 years or more
Bank overdraft - 24 098 - -
Interest-bearing debt 15 011 45 032 39 706 296 036
Other non-current liabilities - - - -
Interest expenses 5 843 17 529 54 656 16 510
Trade payables 64 017 - - -
Other short-term liabilities 74 148 38 038 - -
Total 159 019 124 698 94 361 312 546
See Note 12 for maturity analysis on leasing.
Remaining period
2022 0-3 mth. 3-12 mth. 1-3 year 3 years or more
Bank overdraft - 58 537 - -
Interest-bearing debt 7 633 22 900 475 258 5 000
Other non-current liabilities - 631 - -
Bond loan - - 97 664 -
Interest expenses 7 376 21 660 16 380 420
Trade payables 83 631 - - -
Other short-term liabilities 53 496 109 653 - -
Total 152 136 213 380 589 302 5 420
Note 18 contains more information about long term loan.
iv) Currency risk
The Group companies are exposed to currency risk due to production, buying and selling in several different
countries and in different currencies. The most important currencies are NOK, SEK, PLN, EUR and USD.
The Group enters into forward contracts and currency exchange agreements from time to time to reduce the
currency risk in cash flows denominated in foreign currency. The company has not had currency exchange
agreements in 2023 or 2022.
The Group's available liquid assets are held in NOK, EUR, PLN, SEK and USD.
The tables below show the sensitivity of the consolidated balance sheet to potential changes in the krone
exchange rate for each EUR, PLN, SEK and USD with all other ratios held constant.
Year: Change in EUR exchange rate Effect on profit before tax Effect on equity
2023 +/- 10 % +/- 3 600 +/- 46 044
2022 +/- 10 % +/- 3 145 +/- 31 412
Year: Change in PLN exchange rate Effect on profit before tax Effect on equity
2023 +/- 10 % +/- 1 997 +/- 867
2022 +/- 10 % +/- 1 325 +/- 431
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
87
Year: Change in SEK exchange rate Effect on profit before tax Effect on equity
2023 +/- 10 % +/- 3 638 +/- 11 773
2022 +/- 10 % +/- 2 413 +/- 7 561
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
88
v) Classification of financial instruments
31.12.23
Derivatives that are hedging
instruments
Shares at fair value through
profit or loss
Loans and receivables at
amortized cost and bank
deposits
Financial liabilities
measured at amortized cost
Non-current financial assets
Other financial assets 5 945 - 734 -
Other shares - 176 - -
Total non-current financial assets
Trade receivables - - 184 567 -
Other receivables - - 7 763 -
Cash and cash equivalents - - 152 688 -
Total financial assets 5 945 176 345 752 -
Interest-bearing debt long term
Interest-bearing debt - - - 335 742
Bond loan - - - -
Lease liability 27 453
Interest-bearing debt short term
Interest-bearing debt - - - 60 043
Lease liability 12 641
Bank overdraft - - - 24 098
Trade payables - - - 64 017
Public duties payable - - - 27 560
Other short-term liabilities - - - 72 479
Total financial obligations - - - 624 032
31.12.22
Derivatives that are hedging
instruments
Shares at fair value through
profit or loss
Loans and receivables at
amortized cost and bank
deposits
Financial liabilities
measured at amortized cost
Non-current financial assets
Other financial assets 13 902 - 23 670 -
Other shares - 1 852 - -
Total non-current financial assets
Trade receivables - - 202 585 -
Other receivables - - 14 508 -
Cash and cash equivalents - - 91 059 -
Total financial assets 13 902 1 852 331 822 -
Interest-bearing debt long term
Interest-bearing debt - - - 480 258
Bond loan - - - 96 581
Lease liability 29 008
Other long term debt - - - 631
Interest-bearing debt short term
Interest-bearing debt - - - 30 533
Lease liability 8 869
Bank overdraft - - - 58 537
Trade payables - - - 83 631
Public duties payable - - - 23 852
Other short-term liabilities - - - 137 615
Total financial obligations - - - 949 514
vi) Fair value of financial instruments
If the financial asset does not have an observable market value, the Group bases its estimate on a series of
observations supported by calculations to arrive at the best possible estimate of the asset's value. These
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
89
observations consist of issue amounts in the case of open subscription, various players' price offers and
valuation when selling parts of the company, cost price when buying shares recently, as well as own
assessments of cash flow and value-adjusted equity of the Group's investments. The most important
uncertainties linked to the estimates for fair value are conditions such as declining turnover and profit in the
companies in which you have a stake, a change in the risk profile of the investment or a general increase in
the requirement the Group sets for its discount rate. Reference is made to the separate table below which
shows the method used for the valuation of the individual balance sheet item (valuation hierarchy).
The following of the company's financial instruments are not separately valued at fair value: cash and cash
equivalents, trade receivables, other short-term receivables, overdrafts, trade payables and long-term debt.
The carrying value of cash and cash equivalents and overdrafts is approximately equal to fair value due to the
fact that these instruments have a short maturity. Correspondingly, the balance sheet value of trade
receivables, short-term receivables, trade payables, public charges and other short-term liabilities is
approximately equal to fair value as they are entered into under "normal" conditions.
In relation to interest-bearing debt, the Group has not entered into agreements that deviate significantly from
ordinary market conditions.
Fair value hierarchy
The Group classifies fair value measurements using the fair value hierarchy. The fair value hierarchy has the
following levels:
· Level 1: inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities.
· Level 2: inputs are other than quoted prices included in Level 1 that are observable for the asset or liability,
either directly (ie as prices) or indirectly (ie derived from prices).
· Level 3: input for the asset or liability that is not based on observable market data (unobservable input).
Assets recognized at fair value 31.12.23 Level 1 Level 2 Level 3
Hedging derivatives with changes in value
through other comprehensive income
5 945 - 5 945 -
Equity instruments held for trading with a
change in value through profit or loss
176 7 - 169
Total 6 121 7 5 945 169
During the reporting period, there was no change in fair value measurement that entailed transfers between
levels 1, 2 or 3.
In accordance with IFRS 9, all changes in the value of financial assets are entered in profit or loss, unless you
have chosen otherwise at first recognition.
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
90
Assets recognized at fair value 31.12.22 Level 1 Level 2 Level 3
Hedging derivatives with changes in value
through other comprehensive income
13 902 - 13 902 -
Equity instruments held for trading with a
change in value through profit or loss
1 852 7 - 1 845
Total 15 754 7 13 902 1 845
Specification of changes in level 3 2023 2022
Balance sheet as of 01. January 1 845 4 247
Purchase, sale, issue and settlement - -2 429
Gains and losses recognised in the current profit and loss
statement
-1 676 -
Foreign exchange through profit or loss 27
Total 169 1 845
vii) Capital management
Borgestad ASA has mainly investments in property and long-term shares in affiliated and jointly controlled
companies. As the investments are mainly long-term, the Group also strive for adapted financing in the form
of equity capital and long-term debt capital. The Group seeks to adapt the development in the equity share as
needed in the short and long term. Equity ratio is calculated as book equity in relation to total capital.
The equity ratio as of 31 December 2023 and 2022 was 53.7 per cent and 34.6 per cent respectively. See
Note 18 for further information on interest-bearing debt.
Borgestad ASA wants to achieve the best possible price for the company's shares through efficient and
profitable management of the Group's resources. A competitive return must be achieved through value
appreciation and the payment of dividends. The return must be competitive compared to other investment
alternatives with the same risk. The dividend must be in relation to the company's results, equity needs and
future prospects.
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
91
Note 20 Research and development, Other current assets and liabilities and
auditor remuneration
Research and development 2023 2022
Expenses, incl. salaries 6 560 6 421
The criteria for recognition of intangible assets in accordance with IAS 38 have not been met and all costs for
research and development have been expensed.
Other receivables 2023 2022
Income accruals 282 3 990
Cost accruals - 3 684
Prepayment to suppliers 7 539 -
Tax and value added tax - 4 317
Other current assets -58 2 518
Total 7 763 14 508
Other current liabilities 2023 2022
Accrued costs 10 857 10 122
Accrued interest - 662
Advance from customers - 4 891
Holiday pay and other debts to employees 34 440 22 409
Other current liabilities 27 182 99 531
Total 72 479 137 615
Auditor’s remuneration 2023 2022
Audit 2 593 2 369
Audit related services 631 394
Tax related services - -
Other services 203 37
Total 3 427 2 800
Note 21 Contractual obligations
As of 31 December 2023, guarantees have been given to customers on the basis of agreed deliveries of
TNOK 21,148 (18,688).
Note 22 Contingent liabilities
Other obligations
In July 2018, three Danish companies initiated a lawsuit against Borgestad ASA, Borgestad Properties AS
and Agora Bytom Sp. z.o.o at Oslo district court. The Danish companies claim to have claims against the
defendants for payment of additional project administration related to the construction of the shopping center
in Agora Bytom. In July 2019, the Court of Appeal rejected the case for procedural reasons with respect to
one of the Danish companies (lack of legal interest) and Agora Bytom (court/arbitration clause). This decision
is final.
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
92
In 2022, the claimants and Borgestad ASA entered into a settlement, whereby Borgestad ASA is obliged to
pay MNOK 4 with addition of indexation (KPI) to the other parties in the event of a future sale and/or if
Borgestad decreasing its direct or indirect influence, control and/or ownership to less than 50 percent of the
Agora Bytom shopping center. The settlement also means that the other parties have waived any right to
bring forward further claims arising from or connected to the Agora Bytom project against Borgestad ASA,
Borgestad Properties AS, Agora Bytom Sp. z.o.o., as well as former or current board members and
employees of the aforementioned companies.
The Group has not made any provisions in the accounts as the claim is assessed as a contingent liability
arising at the time of a potential sale of the Agora Bytom shopping centre.
Note 23 Reconciliation for liabilities arising from financing activities
2023 Other New leases Relocation Foreign exchange movement Cash flows 2022
Long-term borrowings 335 742 -60 043 24 730 -109 202 480 258
Short-term borrowings 60 043 60 043 - -30 533 30 533
Bond
1)
- 1 083 -97 664 96 581
Other short-term liabilities
2)
- - -75 098
Payment of lease liabilities 40 094 11 299 9 410 -18 492 37 877
Other long term debt - -631 - - 631
Overdraft facility 24 098 -34 439 58 537
Total liabilities from financing activities 459 977 11 751 9 410 - 24 730 -365 428 704 415
1) MNOK 1,1 is amortized cost
2) Loans from the Swedish tax authorities have been repaid in 2023
2022 Other New leases Relocation Foreign exchange movement Cash flows 2021
Long-term borrowings 480 258 40 462 21 828 417 967
Short-term borrowings 30 533 -40 462 -1 026 -33 058 105 079
Bond
1)
96 581 -43 368 -124 936 264 885
Payment of lease liabilities 37 877 864 18 744 -14 104 32 373
Other long term debt
2)
631 -78 664 79 295
Overdraft facility 58 537 58 537 -
Total liabilities from financing activities 704 416 -42 504 18 744 -78 664 20 802 -113 561 899 600
1) MNOK 4.4 is amortized cost without MNOK 47.8 which has been converted to share capital
2) Swap Agora in Bank Pekao has been reclassified as a receivable, and loans from the Swedish tax authorities have been reclassified as short-term liabilities
Note 24 Investment in subsidiaries
Transactions with subsidiaries are eliminated in the consolidated accounts and do not represent transactions
with related parties.
The consolidated Group accounts include the accounts of Borgestad ASA with subsidiaries and related
parties as summarized:
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
93
Subsidiary Country of incorporation Main operations Ownership interest 2023 Ownership interest 2022
Borgestad Properties AS Norge Holding company 100,00 % 100,00 %
Agora Bytom Sp. z o.o. Polen Real estate company 100,00 % 100,00 %
GZMO Sp. z o.o. Polen Real estate company 100,00 % 100,00 %
Idea Property & Asset Management Sp. z
o.o. Polen Property Management 100,00 % 100,00 %
Facility Service Sp. z o.o. Polen Property Management 100,00 % 100,00 %
Borgestad Industries AS Norge Holding company 100,00 % 100,00 %
Borgestad Industries AB Sverige Holding company 100,00 % 100,00 %
Höganäs Borgestad Holding AB Sverige Holding company 64,25 % 64,25 %
Höganäs Borgestad AS Norge
Installation and supplier of
refractory products 64,25 % 64,25 %
Höganäs Borgestad AB Sverige Supplier of refractory products 64,25 % 64,25 %
Macon AB Sverige
Installation and supplier of
refractory products 64,25 % 64,25 %
Höganäs Bjuf Fastighets AB Sverige Real estate company 64,25 % 64,25 %
Höganäs Borgestad Energi & Ugnsteknik
AB Sverige
Installation and supplier of
refractory products 64,25 % 64,25 %
Höganäs Borgestad Oy Finland
Installation and supplier of
refractory products 64,25 % 64,25 %
Höganäs Bjuf Germany GmbH Tyskland Supplier of refractory products 64,25 % 64,25 %
Höganäs Bjuf Italia Srl Italia Supplier of refractory products 64,25 % 64,25 %
Höganäs Contracting Asia Pacific Sdn Bhd Malaysia Supplier of refractory products 64,25 % 64,25 %
Höganäs Bjuf Asia Pacific Sdn Bhd Malaysia Supplier of refractory products 64,25 % 64,25 %
Höganäs Bjuf Eastern Europe Sp.z o.o. Polen Supplier of refractory products 64,25 % 64,25 %
There are no differences between the number of shares and voting rights for the shareholders in Höganäs
Borgestad Holding AB. Höganäs Borgestad Holding AB owns 100 percent of all the other companies within
Höganäs Borgestad Group, all companies with ownership interest below 100 % in the table above.
Note 25 Events after the balance sheet date
There are no significant events in 2024 per the date the annual report is dated beyond normal operations.
Borgestad ASA annual report 2023 | Borgestad Group,Financial statements
94
Borgestad ASA,
Financial statements
Income statement
(NOK 1 000) Note 2023 2022
Operating income and operating expenses
Revenue 2 101 348
Salary and personnel expenses 3, 4 4 687 7 609
Depreciation 5 232 85
Other operating expenses 6 8 627 7 477
Total operating expenses 13 547 15 171
EBITDA -13 446 -14 823
Financial items
Income from investment in subsidiaries
companies 7 7 043 7 989
Income from investment in associated
companies - 1 041
Net interest from subsidiaries 8 10 211 7 565
Foreign currency gain/(loss) 17 700 3 741
Reassessment of financial assets 7, 9 -118 583 -62 979
Interest expenses 9,10 -9 316 -23 181
Net financial income -92 945 -65 824
Profit before taxes -106 391 -80 647
Income tax 11 - 11 902
Profit/(loss) for the year -106 391 -92 549
Allocated as follows:
Transfer from other equity 12 -106 391 -92 549
Borgestad ASA annual report 2023 | Borgestad ASA,Financial statements
95
Balance sheet
2023 2022
(NOK 1 000) Note 31.12. 31.12.
Assets
Property, plant and equipment 5 4 042 3 805
Shares in subsidiaries 7, 10 400 548 247 109
Loan to group companies 8, 10 148 231 265 064
Investments in other shares 9 - 1 306
Total non-current assets 552 821 517 285
Trade and other receivables subsidiaries 8, 10 270 898 8 174
Other receivables 1 382 631
Bank deposits 13,14 131 168 66 938
Total current assets 403 448 75 742
Total assets 956 269 593 027
Equity and liabilities
Share capital 12 350 621 152 491
Own shares 12 - -80
Share premium reserve 12 211 759 335 382
Other paid-in equity 12 114 362 -
Total paid-in capital 676 741 487 793
Other equity 12 - -
Total retained earnings - -
Total equity 12 676 741 487 793
Pension liabilities 4 6 000 5 098
Bond loan 10 - 96 581
Total long term liabilities 6 000 101 679
Trade creditors 8 957 1 191
Accrued public taxes 598 425
Other short-term liabilities 8 271 972 1 940
Total current liabilities 273 527 3 556
Total equity and liabilities 956 269 593 027
Borgestad ASA annual report 2023 | Borgestad ASA,Financial statements
96
Cash flow statement
(NOK 1 000) Note 2023 2022
Loss before income taxes -106 391 -80 647
Sales loss/(gain) and write-downs 7 118 633 62 056
Depreciation 5 232 85
Accrued interest, not paid 8 -10 211 -7 450
Change in short term receivables and
liabilities subsidiaries 8 -135 680 -26 972
Change in short term receivables and
liabilities -899 4 438
Cash flow from operating activities -134 315 -48 491
Dividends from associated companies - 1 041
Proceeds from sale of other investments 9 378 1 005
Purchase of fixed assets 5 -898 -679
Cash flow investment activities -520 1 367
Repayment of long term loans 10 -97 664 -124 936
Proceeds from issuing new shares 12 296 729 215 019
Cash flow from financial activities 199 065 90 083
Net cash flow this year 64 230 42 960
Cash position January 1. 66 938 23 978
Liquidity December 31. 14 131 168 66 938
Borgestad ASA annual report 2023 | Borgestad ASA,Financial statements
97
Borgestad ASA,
Notes to the financial statements
Note 1 Accounting Principles
The financial statements are prepared and presented in Norwegian kroner (NOK). The financial statements
have been prepared in accordance with the Norwegian Accounting Act and generally accepted accounting
principles in Norway as at 31 December 2023.
Sales
Rental income is recognised on a straight-line basis over the lease period. Gains on the sale of fixed assets
are recognised as income at the time of sale. Interest income is recognised when it has been earned, while
dividends are recognised as income when approved by the general meeting. However, dividends and Group
contributions from subsidiaries are recognised as income in the same year as provisions are made in the
subsidiary.
Realised gains and losses on the sale of securities are recognised in the income statement when electronic
trading has been carried out or a bilateral agreement has been entered into with the buyer. Gains/losses are
included among financial income and expenses.
THE USE OF ESTIMATES
Preparation of the annual accounts in accordance with generally accepted accounting principles requires
management to make judgments, estimates and assumptions that affect the application of accounting
principles, as well as the reported amounts of assets and liabilities, income and expenses. The estimates and
underlying assumptions are reviewed and assessed on an ongoing basis, and are based on historical
experience and various other factors considered to be reasonable. Changes to the accounting estimates are
recognised in the profit and loss account in the same period as the one in which the estimates are revised,
unless deferred allocations are prescribed by generally accepted accounting principles.
Property, plant and equipment
Property, plant and equipment is capitalized and depreciated over the estimated useful economic life. Direct
maintenance costs are expensed as incurred, whereas improvements and upgrading are assigned to the
acquisition cost and depreciated along with the asset. If carrying value of a non current asset exceeds the
estimated recoverable amount, the asset is written down to the recoverable amount. The recoverable amount
is the greater of the net selling price and value in use. In assessing value in use, the estimated future cash
flows are discounted to their present value.
Subsidiaries, investments in associate and other shares
Subsidiaries, investments in associate and other shares are valued by the cost method in the company
accounts. The investment is valued as cost of acquiring shares in the subsidiary, providing that write down is
not required. Write down to fair value will be carried out if the reduction in value is caused by circumstances
which may not be regarded as incidental and deemed necessary by generally accepted accounting principles.
Write downs are reversed when the cause of the initial write down are no longer present.
Borgestad ASA annual report 2023 | Borgestad ASA,Financial statements
98
Dividends and other distributions are recognized in the same year as appropriated in the subsidiary accounts.
If dividends exceed withheld profits after acquisition, the exceeding amount represents reimbursement of
invested capital, and the distribution will be subtracted from the value of the acquisition in the balance sheet.
FOREIGN CURRENCY
Operating income and expenses, as well as lending, are mainly in NOK, SEK, EUR and PLN. Transactions in
foreign currencies are translated into NOK using the exchange rates applicable at the time of each
transaction. Monetary items in foreign currencies are translated into NOK using the exchange rates
applicable on the balance sheet date. Non-monetary items that are measured at fair value in a foreign
currency are translated into NOK using the exchange rates applicable on the date of measurement. Valuation
changes due to exchange rate fluctuations are recorded on a continuous basis under other financial items.
RECEIVABLES
Trade receivables and other receivables are recorded at par value after the subtraction of a provision for
expected losses. Provisions are made for losses based on individual assessments of each receivable.
LOAN
Bond issues are accounted for at amortized cost using the effective interest rate method. Unamortised
transaction costs are recognised against the loan account on the balance sheet and amortisation costs are
reflected in the income statement as interest expenses.
PENSIONS
Defined benefit plans
A defined-benefit pension agreement defines the employees' entitlement to agreed future pension benefits
that normally depend on factors such as age, number of years employed and salary terms.
Defined-benefit pension plans are assessed at the present value of future pension benefits that are
considered to have been earned on the balance sheet date for accounting purposes. Pension funds are
valued at fair value. The pension obligation is calculated annually by independent actuaries based on a linear
earning method. The present value of a pension obligation under a defined benefit pension plan is calculated
by discounting the future payments based on the market's effective interest rate on the balance sheet date.
Changes in the liability due to changes in and deviations in the calculation assumptions are recognised
directly in equity.
Defined contribution plans
The company also has a defined-contribution pension plan as a collective occupational pension. The pension
cost is allocated to profit and loss, and there are no obligations for the company beyond the annual payment.
CLASSIFICATION AND ASSESMENT OF BALANCE SHEET ITEMS
Current assets and current liabilities comprise items that fall due within one year after the balance sheet date.
Other items are classified as non-current assets/non-current liabilities.
Current assets are valued at the lower of acquisition cost or fair value. Current debt is recognised at its
nominal value at the time it was recorded. Non-current assets are valued at acquisition cost but written down
Borgestad ASA annual report 2023 | Borgestad ASA,Financial statements
99
to fair value whenever impairment is deemed non-transient. Non-current debt is recognised at nominal value.
Fixed interest rate bonds are accounted for at amortised cost.
TREASURY SHARES
The company's holdings of treasury shares are recorded at a nominal value below paid-in equity. The
difference between nominal value and acquisition cost is recorded under other equity.
TAX
The tax expense in the income statement includes both the tax payable for the period and changes in
deferred tax. Deferred tax is calculated at a nominal value rate based on the temporary differences that exist
between accounting and tax values, and tax losses carried forward at the end of the accounting year. Tax
increasing and tax decreasing temporary differences that reverse or can be reversed in the same period are
offset. Net deferred tax assets are recognised to the extent that it is probable that they can be utilised.
Tax payable and deferred tax are recognised directly against equity to the extent that the tax items relate to
items recognised directly to equity.
CASH FLOW STATEMENT
The cash flow statement is prepared according to the indirect method. Cash and cash equivalents consist of
cash, bank deposits and other current, liquid investments.
All figures in the notes to Borgestad ASA's company accounts amount to NOK 1 000, unless otherwise
stated.
Note 2 Government grants
In 2022, the company has received TNOK 53 in grants from the compensation scheme for electricity support
for businesses led as a reduction in electricity costs.
Note 3 Salary and personnel expense and management remuneration
See the Group's Note 4 for remuneration to the Board of Directors and Group Executive Management.
Compensation of employees 2023 2022
Salaries including board fees 5 088 6 762
Distribution of salary to Högnäs Borgestad Holding AB -1 700 -701
Social security costs 984 1 103
Pension costs 211 259
Other personnel costs 105 186
Total salaries and personnel expense 4 687 7 609
The number of man-years that has been employed during
the financial year:
3 3
Borgestad ASA annual report 2023 | Borgestad ASA,Financial statements
100
External audit remuneration 2023 2022
Statutory audit 963 878
Other assurance services 631 394
Tax consultant services - -
Other non-audit services 203 -
Total 1 797 1 273
Note 4 Pension
The company is obliged to have a pension plan pursuant to the Mandatory Occupational Pension Act in
Norway. The company’s pension plans satisfy the legal requirements. The company has a defined
contribution pension plan that includes full-time employees, a total of three persons as of 31. December 2023.
The contribution is between 5 and 8 percent of the basic salary.
In addition, the company has an unsecured defined benefit pension plan for 2 persons. The pension plan was
closed for new employees at the transition date.
Total pension expense recognised in profit and loss 2023 2022
Pension expense recognised from defined benefit plans 26 24
Interest expenses 153 75
Estimated pension cost/income for defined benefit
plans
178 99
Contributions to defined contribution plans 217 237
Contributions AFP 41 49
Total pension expense recognised in profit and loss 437 385
Unsecured pension:
Number of people in the agreement at the end of the year:
Number of active - 1
Number of retired 2 1
Gross pension obligation including social security tax 6 000 5 098
Estimate variance
Encountered estimate deviations on pension liabilities
unsecured schemes (negative sign is losses)
-1 388 -212
Total estimate deviations recognised directly to equity -1 388 -212
The year’s pension costs are calculated as follows:
Social security tax 14,1 % 14,1 %
Average turnover 0,0 % 5,0 %
Pension liabilities and pension assets:
Discount rate 3,70 % 3,20 %
Wage growth in % 3,75 % 3,75 %
G-regulation 3,50 % 3,50 %
Pension adjustments in % 2,40 % 1,70 %
Expected return 3,70 % 3,20 %
Borgestad ASA annual report 2023 | Borgestad ASA,Financial statements
101
Note 5 Property, plant and equipment
Land and property Other Sum
Accumulated cost as at 1 January 6 420 794 7 214
Additions - 898 898
Disposals - -579 -579
Accumulated cost as at 31 January 6 420 1 113 7 533
Accumulated depreciation 01.01 3 387 21 3 408
Depreciation 83 149 232
Disposals - -150 -150
Accumulated depreciation 31.12 3 471 20 3 490
Carrying value 2 949 1 093 4 042
Economic life 0 0 % and 20 %
Other include a car and art. The art is not depreciated and the value is NOK 215.
In 2023 Borgestad ASA has leased office equipment at an annual cost of TNOK 39. The leases expires in 2.5
years.
Note 6 Other operating expenses
Other operating expenses 2023 2022
Audit fees, financial and legal assistance 6 340 4 919
Operation and maintenance 1 507 1 486
Travel expenses and associated costs 269 343
Lease of fixed assets 39 340
Other 473 390
Total 8 627 7 477
Note 7 Subsidiaries
Company
Investment
year
Location,
city
Ownership
in %
Equity as at 31 Dec.
2023
Profit before
tax
Book value
31.12.23
Book value
31.12.22
Borgestad Properties AS 1998
Skien,
Norway 100 % 247 641 -108 006 247 641 94 203
Borgestad Industries AS 2013
Skien,
Norway 100 % 171 286 -579 151 064 151 064
Höganäs Borgestad Holding AB 2021
Gävle,
Sweden 2,4%* 357 187 43 460 1 842 1 842
Specification of reversals/write-downs of financial assets: 2023 2022
Reversal/(-) write-down of shares in subsidiaries -117 277 -62 979
Total -117 277 -62 979
* In addition, Borgestad ASA owns and controls 61.8 per cent of Höganäs Borgestad Holding AB through
Borgestad Industries AS. Borgestad ASA, directly and indirectly, owns and controls 64.2 per cent of Höganäs
Borgestad Holding AB.
In 2023, Borgestad ASA has received Group contributions from Borgestad Properties AS amounting to TNOK
7,043. Borgestad AS has given a Group contributions to Borgestad Properties AS amounting to TNOK
270,715,105.
Borgestad ASA annual report 2023 | Borgestad ASA,Financial statements
102
Note 8 Outstanding balances related parties
2023 2022 2023 2022 2023 2022
Company Current receivables Long-term receivables Long-term and short-term debt
Agora Bytom Sp. z o.o. - - 133 823 114 175 - -
Borgestad Industries AS - - 8 951 8 533 - -
Borgestad Industries AB - - 5 457 5 239 - -
Höganäs Borgestad Holding AB 69 175 - 10 493 - -
Höganäs Bjuf Fastighets AB 114 - - - - -
Höganäs Borgestad AS - 9 - 2 208 - -
Höganäs Borgestad AB - - - - -9 -
Borgestad Properties AS 270 715 7 989 - 124 416 -270 715 -
Total 270 898 8 174 148 231 265 064 -270 724 -
Receivables towards Idea Property &; Asset management Sp. z o.o. are written down by TNOK 1,392 to
TNOK 0.
Long-term receivables are generally due more than 1 year from the date of the balance sheet. There is no
specific repayment schedule.
Long-term receivables related to Agora Bytom Sp. z o. o. is a loan issued in PLN, change in value in NOK is
because of change in exchange rate and not change in principal amount.
Intermediate accounts with Group companies are calculated annually at an interest rate of 3 per cent or 5 per
cent.
Interest income with Group companies in 2023 is TNOK 10,211 compared with TNOK 7,565 in 2022.
Note 9 Other shares
Fixed Assets Total share capital Number of shares Investment value Book value 31.12
ERH AS 3 290 1 021 345 27 573 -
QNTM Ecom SW AB 746 800 1 306 -
Impact Technology System AS 922 1 670 349 -
Total 29 228 -
The shares in QNTM Ecom SE AB have been written down by TNOK 1.306 to NOK 1 in 2023.
Note 10 Bond loan
Mortgage-secured debt and drawing rights 2023 2022
Bond BOR04 - 100 000
Debt maturing after 5 years: - -
Book value of assets pledged as collateral for this liabilities:
Shares in subsidiaries controlled directly by Borgestad
ASA - 247 109
Intermediates with subsidiaries - 150 889
Total - 397 998
Borgestad ASA annual report 2023 | Borgestad ASA,Financial statements
103
The property loan issued from Pekao Bank in Poland to Agora Bytom Sp. z o.o., Borgestad ASA has provided
a guarantee of MEURO 5.
Borgestad ASA has in December 2023 repaid the bond loan (BOR04) with a principal amount of NOK 100
million in its entirety through a voluntary early redemption of the issued bonds at a price equal to 100% of the
nominal value.
Long-term debt 2023 2022
Bond BOR04 amortized - 96 581
Note 11 Tax
Tax expense and deferred tax 2023 2022
Change in deferred tax - 11 902
Total tax expense - 11 902
Profit before tax -106 391 -80 647
Permanent differences 125 625 70 045
Consolidated contribution recognised in the income
statement -7 043 -7 989
Other permanent differences -17 153 -13 969
Change in temporary differences -16 081 -2 158
Tax base -21 043 -34 718
Overview of temporary differences:
Fixed asset differences 30 2
Long-term receivables and liabilities in foreign currency 32 983 15 269
receivables -613 -511
Profit and loss account 70 87
Unsecured pension liabilities/funds -6 000 -5 098
Bond issue, accrued amortised cost - 640
Total temporary differences 26 471 10 389
Tax losses carried forward -206 357 -185 313
Write-down deferred tax assets 179 886 174 924
Total deferred tax basis - -
Net deferred tax 22% - -
Reconciliation of effective tax rate in the profit and loss account
Profit before tax -106 391 -80 647
22% tax on profit before tax -23 406 -17 742
22% tax on permanent differences 22 314 10 579
Tax on income/costs entered directly in the balance sheet - 47
Change in unrecognised deferred tax asset 1 092 19 019
Tax expense - 11 902
Effective tax rate (tax expense compared with profit / loss
before tax) 0,0 % 14,8 %
Capitalised deferred tax asset
Deferred tax assets are calculated on the basis of temporary differences that are expected to reverse in the
foreseeable future. When recording deferred tax assets on the balance sheet, the company has assessed
whether it is likely that the company can benefit from the estimated deferred tax benefit through future
earnings.
Borgestad ASA annual report 2023 | Borgestad ASA,Financial statements
104
When it is not probable that the estimated tax advantage can be utilised against future earnings, a limitation
has been made in the capitalisation of the deferred tax advantage. Unrecognised deferred tax assets amount
to TNOK 39,575 as of 31 December 2023.
Note 12 Equity and related parties
Share
capital
Treasury
shares
Share premium
reserve
Other paid-in
capital
Other
Equity
Total
equity
Equity as at 01.01 2022: 152 491 -80 335 382 - - 487 793
Profit for the period -106 391 -106 391
Share capital decrease by transfer to other paid-in
capital -114 362 114 362 -
Issue of share capital 312 500 -15 771 296 729
Other change -8 80 -72 -
Estimate change pension obligation -1 388 -1 388
Equity as at 31.12 2023 350 621 - 211 759 114 362 - 676 741
The company's share capital at 31 December 2023 is NOK 350,621,710 divided into 1, 402,482,841 shares
with a nominal value of NOK 0.25 per share. All shares have equal voting rights.
Treasury shares
At the Annual General Meeting in June 2023, the Board of Directors was authorised to acquire treasury
shares up to nominal value TNOK 15,249. The company’s 8,010 treasury shares was deleted in December
2023.
Shares owned or controlled by the company's
management, the board of directors and their related
parties: Number of shares Percent
Jan Erik Sivertsen
1)
board member 380 513 105 27,13 %
Helene Steen
2)
board member 209 408 501 14,93 %
Glen Ole Rødland
3)
Chairman of the board 60 000 000 4,28 %
Jacob Møller
4)
board member 48 719 692 3,47 %
Pål Feen Larsen, CEO 5 529 605 0,39 %
Wenche Kjølås
5)
board member 4 000 000 0,29 %
Total 708 170 903 50,49 %
1)
Applies to the company Kontrari AS, where Jan Erik Sivertsen is general manager
2)
Applies to the company SES AS, where Helene Steen is principal/CFO
3)
Applies to the company Gross Management AS, where Glen Ole Rødland and close relatives controls 100 % of the shares
4)
Applies to the companies Ploot Invest AS and Dione AS, both controlled by Jacob Møller
5)
Applies to the company Jawendel AS, where Wenche Kjølås and close relatives controls 100 % of the shares
Borgestad ASA annual report 2023 | Borgestad ASA,Financial statements
105
Subsidiary Country of incorporation Main operations Ownership interest 2023 Ownership interest 2022
Borgestad Properties AS Norge Holding company 100,00 % 100,00 %
Agora Bytom Sp. z o.o. Polen Real estate company 100,00 % 100,00 %
GZMO Sp. z o.o. Polen Real estate company 100,00 % 100,00 %
Idea Property & Asset Management Sp. z
o.o. Polen Property Management 100,00 % 100,00 %
Facility Service Sp. z o.o. Polen Property Management 100,00 % 100,00 %
Borgestad Industries AS Norge Holding company 100,00 % 100,00 %
Borgestad Industries AB Sverige Holding company 100,00 % 100,00 %
Höganäs Borgestad Holding AB Sverige Holding company 64,25 % 64,25 %
Höganäs Borgestad AS Norge
Installation and supplier of
refractory products 64,25 % 64,25 %
Höganäs Borgestad AB Sverige Supplier of refractory products 64,25 % 64,25 %
Macon AB Sverige
Installation and supplier of
refractory products 64,25 % 64,25 %
Höganäs Bjuf Fastighets AB Sverige Real estate company 64,25 % 64,25 %
Höganäs Borgestad Energi & Ugnsteknik
AB Sverige
Installation and supplier of
refractory products 64,25 % 64,25 %
Höganäs Borgestad Oy Finland
Installation and supplier of
refractory products 64,25 % 64,25 %
Höganäs Bjuf Germany GmbH Tyskland Supplier of refractory products 64,25 % 64,25 %
Höganäs Bjuf Italia Srl Italia Supplier of refractory products 64,25 % 64,25 %
Höganäs Contracting Asia Pacific Sdn Bhd Malaysia Supplier of refractory products 64,25 % 64,25 %
Höganäs Bjuf Asia Pacific Sdn Bhd Malaysia Supplier of refractory products 64,25 % 64,25 %
Höganäs Bjuf Eastern Europe Sp.z o.o. Polen Supplier of refractory products 64,25 % 64,25 %
Transactions between the company and related parties have mainly consisted of rental of property, loans and
interest.
The 20 main shareholders at 31.12.23 are:
Shareholder Number of shares Ownership interest:
Kontrari AS 380 513 105 27,13 %
Ses AS 209 408 501 14,93 %
Clearstream Banking S.A. 80 536 191 5,74 %
Auris AS 78 749 042 5,61 %
Intertrade Shipping AS 69 567 135 4,96 %
Gross Management AS 60 000 000 4,28 %
Jahatt AS 44 000 000 3,14 %
Dione AS 43 885 449 3,13 %
North Sea Group AS 39 023 515 2,78 %
Regent AS 32 139 449 2,29 %
Suveren AS 25 512 287 1,82 %
Brødrene Jensen AS 23 733 583 1,69 %
Christiansen Lars Aage Haaland 15 173 441 1,08 %
Bratrud Gudmund Joar 13 378 637 0,95 %
Ar Vekst AS 10 000 000 0,71 %
Torhus Andreas 9 079 000 0,65 %
Batjak AS 8 900 091 0,63 %
Gravråk Olve 8 000 000 0,57 %
Lgt Bank AG 7 939 560 0,57 %
Cjl Holding AS 7 416 742 0,53 %
Total 1 166 955 728 83,19 %
Other shareholders 235 527 113 16,79 %
Total 1 402 482 841 100,00 %
Borgestad ASA annual report 2023 | Borgestad ASA,Financial statements
106
Note 13 Financial instruments - Financial risk and management objectives and
policies
The company’s principal financial assets include shares in subsidiaries, loan to Group companies and cash.
The Group is exposed to market risk, credit risk and liquidity risk. The company’s management oversees the
management of these risks.
Market risk
Market risk is the risk that the future cash flows or fair value of a financial instrument will fluctuate because of
changes in market prices. Market risk includes interest risk and currency risk. Financial instruments affected
by market risk include loans and borrowings, deposits and debt.
i) Foreign currency risk
Foreign currency risk is the risk that the future cash flows of an exposure will fluctuate because of changes in
foreign exchange rates. The company is exposed to changes in the value of NOK relative to other currencies,
primarily to the subsidiary’s operating activities. The company’s subsidiaries have operations that are partly
currency exposed. Indirectly Borgestad are currency exposed to EUR and PLN through receivables and
investments in Borgestad Properties AS, which in turn has receivables and investment in Agora Bytom Sp.
z.o.o.
ii) Liquidity risk
Liquidity risk is the risk that the company will not be able to fulfil its financial obligation as they fall due. The
Groups approach to managing liquidity is to ensure, as far as possible, that it will always have sufficient
liquidity to meet its liabilities when due, under both normal and stressed conditions, without incurring
unacceptable losses or risking damage to the company’s reputation.
The placement of a private placement and a subsequent offering directed at shareholders in the company as
of 6. November increased the share capital with TNOK 296,700, after deduction of costs. The company
repaid the outstanding NOK 100 million in bond "BOR04" in December 2023, and the company are after the
repayment free of interest bearing debt
The company's management and board consider that the company has a good liquidity situation.
iii) Credit risk
Credit risk is the risk that a counterparty will not meet its obligations under a financial instrument or customer
contract, leading to a financial loss. The company is exposed to credit risk from its operating activities and
from its financing activities, including deposits with banks and financial institutions and account receivables.
The largest individual debtors are the subsidiary Borgestad Properties AS with TNOK 270,715, and the
subsidiary Agora Bytom Sp. z o.o a total of TNOK 133,823. The largest debtor in Borgestad Properties AS is
also Agora Bytom Sp. z o.o. Maximum risk exposure is represented by the carrying value of the financial
assets, including any derivatives, on the balance sheet. As counterparties in derivatives trading and deposits
in banks are normally banks, the credit risk associated with these items is considered to be very low.
Borgestad ASA annual report 2023 | Borgestad ASA,Financial statements
107
The company therefore considers its maximum risk exposure to be the carrying value of long-term
receivables, TNOK 148,231. See overview in Note 8.
Note 14 Cash
Cash and cash equivalents 2023 2022
Unrestricted cash 130 812 66 695
Restricted cash 355 243
Total cash 131 168 66 938
Note 15 Contingent liabilities
Borgestad ASA has provided a guarantee of MEURO 5 in connection with the property loan issued from
Pekao Bank in Poland to Agora Bytom Sp. z o.o. Other than the guarantee issued to Bank Pekao there are
no known major disputes or contingent liabilities as at 31 December 2023.
Note 16 Events after the balance sheet date
See Note 25 to the financial statements of the Group.
Borgestad ASA annual report 2023 | Borgestad ASA,Financial statements
108
Attachments
Alternative performance measures
Alternative performance measures, i.e., financial targets that are not defined or stated in the relevant
regulations for reporting historical financial information, are used by Borgestad in order to be able to provide
supplementary information by excluding items which, in Borgestad's assessment, do not give a good
indication of periodic operating profit or cash flow. Financial alternative performance measures are intended
to provide better comparability of results and cash flows from period to period, and it is Borgestad's
experience that these are often used by analysts, investors, and other actors. Borgestad uses the same
performance targets internally in the work to further improve results and profitability in the business by setting
long-term financial targets. Borgestad's alternative performance measures are defined based on adjusted
IFRS concepts and are defined, calculated, and used in a consistent and transparent manner over time
where it is relevant in all business areas and in the Group as a whole. Financial alternative performance
measures must not be considered a substitute for reported results in accordance with IFRS.
Borgestad's financial alternative performance measures:
EBITDA: EBIT + depreciation, amortization and write-downs.
EBIT: Profit before financial items and tax.
Return on equity: Profit before tax expense, minus payable tax, minus unrealized premium, as a percentage
of average equity.
Return on total capital: Profit before tax plus interest costs as a percentage of average total capital.
Liquidity ratio: Current assets as a percentage of short-term debt.
Equity share: Booked equity including minority interests as a percentage of total capital.
Bank deposits and securities: Bank and short-term financial investments.
Interest-bearing debt (IBD): Long-term and short-term loans, including financial leasing obligations.
Net interest-bearing debt (NIBD): IBD minus Cash.
Profit per share: Net profit divided by the average number of shares.
Cash flow: Cash flow divided by the average number of shares.
EBITDA adjusted 2023
EBITDA 127 478
Gain resulting from the arbitration case -46 400
EBITDA adjusted 81 078
Return on equity 2023 2022 2021 2020
Total equity 755 842 507 873 339 297 383 758
Average equity 631 857 423 585 361 527 448 774
Profit before taxes -37 283 -124 320 -39 975 -162 238
Foreign currency gain/(-) loss 10 534 -6 839 -2 142 5 984
Return on equity in % -4,2 % -31,0 % -11,6 % -34,8 %
Borgestad ASA annual report 2023 | Attachments
109
Return on total capital 2023 2022 2021 2020
Total capital 1 406 378 1 466 558 1 431 627 1 534 153
Average capital 1 436 468 1 449 093 1 482 890 1 585 147
Profit before taxes -37 283 -124 320 -39 975 -162 238
Interest expenses 51 910 47 429 52 664 52 318
Return on total capital in % 1,0 % -5,3 % 0,9 % -6,9 %
Liquidity ratio 2023 2022 2021 2020
Current assets 463 752 455 432 357 058 368 954
Current liabilities 272 984 344 718 552 739 384 665
Liquidity ratio in % 169,9 % 132,1 % 64,6 % 95,9 %
Equity ratio 2023 2022 2021 2020
Total equity 755 842 507 873 339 297 383 758
Total capital 1 406 378 1 466 558 1 431 627 1 534 153
Equity ratio in % 53,7 % 34,6 % 23,7 % 25,0 %
IBD (Interest-bearing debt) 2023 2022 2021 2020
Other non-current liabilities - 76 031 79 296 -
Mortgage debt 395 785 510 791 523 047 572 491
Bond loan - 96 581 264 885 260 600
Lease liability 40 093 37 877 32 372 26 733
Bank overdraft 24 098 58 537 - 81 335
Total interest-bearing debt 459 976 779 816 899 599 941 159
NIBD (Net Interest-bearing debt) 2023 2022
IBD (Interest-bearing debt) 459 976 779 816
Cash 152 688 91 059
Total 307 289 688 757
NIBD/EBITDA 2023 2022
NIBD (Net Interest-bearing debt) 307 289 688 757
EBITDA 127 478 52 294
NIBD/EBITDA 2,4 13,2
Borgestad ASA annual report 2023 | Attachments
110
Statement from the Board and the CEO of Borgestad ASA
Today, the Board of Directors and the Chief Executive Officer reviewed and approved the Board of Directors’
report and the consolidated and separate annual financial statements of Borgestad ASA as of 31 December
2023.
The consolidated financial statements have been prepared in accordance with IFRS as adopted by EU as
well as additional information requirements as per the Norwegian Accounting Act. The financial statements for
the Company have been prepared in accordance with the Norwegian Accounting Act and generally accepted
accounting practice in Norway.
We confirm to the best of our knowledge that:
• the consolidated financial statements for 2023 have been prepared in accordance with IFRS® Accounting
Standards as adopted by EU, as well as additional information requirements in accordance with the
Norwegian Accounting Act, and that
• the financial statements for the parent company for 2023 have been prepared in accordance with simplified
IFRS® Accounting Standards pursuant to section 3-9 of the Norwegian Accounting Act, as well as additional
information requirements in accordance with the Norwegian Accounting Act, and that
• the information presented in the financial statements gives a true and fair view of the Company’s and
Group’s assets, liabilities, financial position and result for the period viewed in their entirety, and that
• the Board of Directors’ report gives a true and fair view of the development, performance and financial
position of the Company and Group, and includes a description of the principal risks and uncertainties
Borgestad ASA annual report 2023 | Attachments
111
Deloitte AS
Leirvollen 23
NO-3736 Skien
Norway
+47 23 27 90 00
www.deloitte.no
Deloitte AS and Deloitte
Advokatfirma AS are the Norwegian affiliates of Deloitte NSE LLP, a member firm of Deloitte Touche Tohmatsu Limited, a UK
private company limited by guarantee (“DTTL”). DTTL and each of its member firms are legally separate and independent entities. DTTL and Deloitte NSE
LLP do not provide services to clients. Please see www.deloitte.com/about to learn more about our global network of member firms.
Deloitte Norway conducts business through two legally separate and independent limited liability companies; Deloitte AS, providing audit, consulting,
financial advisory and risk management services, and Deloitte
Advokatfirma AS, providing tax and legal services.
Registrert i Foretaksregisteret
Medlemmer av Den norske Revisorforening
Organisasjonsnummer: 980 211 282
To the General Meeting of Borgestad ASA
INDEPENDENT AUDITOR’S REPORT
Report on the Audit of the Financial Statements
Opinion
We have audited the financial statements of Borgestad ASA, which comprise:
The financial statements of the parent company Borgestad ASA (the Company), which comprise the balance
sheet as at 31 December 2023, the income statement and statement of cash flows for the year then ended,
and notes to the financial statements, including a summary of significant accounting policies.
The consolidated financial statements of Borgestad ASA and its subsidiaries (the Group), which comprise the
consolidated statement of financial position as at 31 December 2023, consolidated income statement,
statement of other comprehensive income, consolidated statement of change in equity and consolidated
statement of cash flows for the year then ended, and notes to the financial statements, including material
accounting policy information.
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 2023, 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 2023, and its financial performance and its cash flows for the year then ended in accordance
with IFRS Accounting Standards as adopted by the EU.
Our opinion is consistent with our additional report to the Audit Committee.
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 Borgestad ASA for 7 years from the election by the general meeting of the shareholders
on 8. juni 2017 for the accounting year 2017.
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 2023. 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.
Independent auditor’s report
Borgestad ASA
2
Valuation of investment property
Description of the Key Audit Matter How the matter was addressed in the audit
The Group’s investment property Agora Bytom in Poland has a
booked value of 701 million kroner as of 31.12.2023. The
investment property is recognized at cost. The investment property
has been tested for impairment in 2023 and the recoverable
amount has been determined by the management with assistance
from external valuation specialists. The investment property has
been impaired with 94 million kroner, and it is referred to note 9 in
the Annual Report.
The determination of the recoverable amount is based on key
assumptions such as discount rate, future tenant income and
vacancy rate. These are assumptions where management exercise
judgment and which possess estimation uncertainty and combined
with the investment property’s relative substantial share of the
Group’s total assets, this has been concluded to be a key audit
matter.
We have:
• Assessed the design & implementation
of
relevant controls related to management
process for identifying impairment
indicators, as well as the determination of
the recoverable amount of the investment
property.
• Assessed the methodological approach to
determine the recoverable amount in
accordance with the requirements set out in
IAS 36 – Impairment of assets.
• Assessed competence and objectivity
of
external valuation specialists.
•
Used internal specialist to test the accuracy
of the methods applied to determine the
recoverable amount.
• Reviewed and challenge
d the
reasonableness of management’s
assumptions related to tenant income and
vacancy rate by comparing historical tenant
income and vacancy rate.
• Used internal specialist to
assess the applied
discount rate.
• Assessed
whether the disclosure
requirements in the annual report fulfil the
disclosure requirements in IAS 40 –
Investment Property and IAS 36 –
Impairment of assets.
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
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
Independent auditor’s report
Borgestad ASA
3
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.
Our opinion on the Board of Directors’ report applies correspondingly to the statements on Corporate Governance
and Corporate Social Responsibility.
Responsibilities of Management for the Financial Statements
Management is responsible for the preparation of financial statements of the Company 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 of the consolidated financial statements of the Group that give a true and fair view
in accordance with IFRS Accounting Standards as adopted by the EU. Management is responsible 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 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.
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’s 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.
Independent auditor’s report
Borgestad ASA
4
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.
We also provide the Audit Committee with a statement that we have complied with relevant ethical requirements
regarding independence, and to communicate with them all relationships and other matters that may reasonably be
thought to bear on our independence, and where applicable, related safeguards.
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 Borgestad ASA, we have performed an assurance engagement to
obtain reasonable assurance about whether the financial statements included in the annual report, with the file
name Borgestad-ASA-2023-12-31-en.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.
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
Independent auditor’s report
Borgestad ASA
5
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.
Skien, 26 April 2024
Deloitte AS
Kenneth Karlsen
State Authorised Public Accountant
This document is signed electronically
5967007LIEEXZXG3AG532023-01-012023-12-315967007LIEEXZXG3AG532022-01-012022-12-315967007LIEEXZXG3AG532023-12-315967007LIEEXZXG3AG532022-12-315967007LIEEXZXG3AG532021-12-315967007LIEEXZXG3AG532021-12-31ifrs-full:IssuedCapitalMember5967007LIEEXZXG3AG532022-01-012022-12-31ifrs-full:IssuedCapitalMember5967007LIEEXZXG3AG532022-12-31ifrs-full:IssuedCapitalMember5967007LIEEXZXG3AG532021-12-31ifrs-full:SharePremiumMember5967007LIEEXZXG3AG532022-01-012022-12-31ifrs-full:SharePremiumMember5967007LIEEXZXG3AG532022-12-31ifrs-full:SharePremiumMember5967007LIEEXZXG3AG532021-12-31ifrs-full:TreasurySharesMember5967007LIEEXZXG3AG532022-12-31ifrs-full:TreasurySharesMember5967007LIEEXZXG3AG532021-12-31ifrs-full:ReserveOfCashFlowHedgesMember5967007LIEEXZXG3AG532022-01-012022-12-31ifrs-full:ReserveOfCashFlowHedgesMember5967007LIEEXZXG3AG532022-12-31ifrs-full:ReserveOfCashFlowHedgesMember5967007LIEEXZXG3AG532021-12-31ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember5967007LIEEXZXG3AG532022-01-012022-12-31ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember5967007LIEEXZXG3AG532022-12-31ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember5967007LIEEXZXG3AG532021-12-31ifrs-full:RetainedEarningsMember5967007LIEEXZXG3AG532022-01-012022-12-31ifrs-full:RetainedEarningsMember5967007LIEEXZXG3AG532022-12-31ifrs-full:RetainedEarningsMember5967007LIEEXZXG3AG532021-12-31ifrs-full:NoncontrollingInterestsMember5967007LIEEXZXG3AG532022-01-012022-12-31ifrs-full:NoncontrollingInterestsMember5967007LIEEXZXG3AG532022-12-31ifrs-full:NoncontrollingInterestsMember5967007LIEEXZXG3AG532023-01-012023-12-31ifrs-full:IssuedCapitalMember5967007LIEEXZXG3AG532023-12-31ifrs-full:IssuedCapitalMember5967007LIEEXZXG3AG532023-01-012023-12-31ifrs-full:SharePremiumMember5967007LIEEXZXG3AG532023-12-31ifrs-full:SharePremiumMember5967007LIEEXZXG3AG532023-01-012023-12-31ifrs-full:AdditionalPaidinCapitalMember5967007LIEEXZXG3AG532023-12-31ifrs-full:AdditionalPaidinCapitalMember5967007LIEEXZXG3AG532023-01-012023-12-31ifrs-full:TreasurySharesMember5967007LIEEXZXG3AG532023-12-31ifrs-full:TreasurySharesMember5967007LIEEXZXG3AG532023-01-012023-12-31ifrs-full:ReserveOfCashFlowHedgesMember5967007LIEEXZXG3AG532023-12-31ifrs-full:ReserveOfCashFlowHedgesMember5967007LIEEXZXG3AG532023-01-012023-12-31ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember5967007LIEEXZXG3AG532023-12-31ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember5967007LIEEXZXG3AG532023-01-012023-12-31ifrs-full:RetainedEarningsMember5967007LIEEXZXG3AG532023-12-31ifrs-full:RetainedEarningsMember5967007LIEEXZXG3AG532023-01-012023-12-31ifrs-full:NoncontrollingInterestsMember5967007LIEEXZXG3AG532023-12-31ifrs-full:NoncontrollingInterestsMemberiso4217:NOKiso4217:NOKxbrli:shares