Financial performance
Nordecon delivered a gross profit of €12,767 thousand in the first nine months of 2024 (9M 2023: €4,311 thousand). The group’s gross margin improved significantly year on year, rising to 7.1% for the nine months (9M 2023: 3.3%) and 8.7% for the third quarter (Q3 2023: 3.5%). Both main operating segments earned a profit in the nine months and the third quarter, showing a year-on-year margin improvement. The gross margin of the Buildings segment was 8.5% for the nine months and 10.2% for the third quarter (9M 2023: 4.5% and Q3 2023: 3.7%). The Infrastructure segment’s gross margin was lower, reaching 5.1% for the nine months and 9.2% for the third quarter (9M 2023: 2.0% and Q3 2023: 4.5%). While both segments have improved their profit margins, the volumes of the Infrastructure segment are low and therefore most of the group’s profit was generated by the Buildings segment. The margin improvement was supported by better mitigation of the risks associated with general contracting and the expiry last year of a number of long-term contracts signed before the war, which had been severely affected by earlier increases in construction input prices. The improved performance of the Infrastructure segment is partly due to the investment in an asphalt concrete plant made earlier this year, which has reduced the cost price and represents a major step forward in material recycling.
The group’s administrative expenses for the first nine months of 2024 were €5,011 thousand. Administrative expenses increased by around 16% compared to the same period last year (9M: €4,337 thousand) due to growth in staff costs. The ratio of administrative expenses to revenue (12 months rolling) decreased year on year to 3.1% (9M 2023: 3.3%).
The group ended the nine months of 2024 with an operating profit of €6,972 thousand (9M 2023: an operating loss of €497 thousand). EBITDA for the period was €9,154 thousand (9M 2023: €1,799 thousand).
The group’s finance income and costs are affected by exchange rate fluctuations in the group’s foreign markets, particularly movements in the exchange rate of the Ukrainian hryvnia. During the period, the Ukrainian hryvnia weakened against the euro by around 8% and the translation of the loans provided to the group’s Ukrainian subsidiaries in euros into the local currency gave rise to a foreign exchange loss of €534 thousand (9M 2023: a foreign exchange gain of €66 thousand).
The group’s net profit for the period was €4,547 thousand (9M 2023: a net loss of €2,772 thousand). The net profit attributable to owners of the parent, Nordecon AS, was €3,373 thousand (9M 2023: a net loss of €2,452 thousand).
Cash flows
Operating activities produced a net cash inflow of €3,726 thousand in the nine months of 2024 (9M 2023: an inflow of €11,037 thousand). Operating cash flow is strongly influenced by the fact that the contracts signed with most public and private sector customers do not require them to make advance payments, while the group has to make prepayments to subcontractors and materials suppliers. Cash inflow is also reduced by contractual retentions, which extend from 5 to 10% of the contract price and are released at the end of the construction period only.
Investing activities of the period resulted in a net cash inflow of €35 thousand (9M 2023: an outflow of €409 thousand). Investments in property, plant and equipment amounted to €289 thousand (9M 2023: €318 thousand) and proceeds from the sale of property, plant and equipment amounted to €193 thousand (9M 2023: €384 thousand). Loans provided amounted to €35 thousand (9M 2023: €524 thousand) and interest received amounted to €159 thousand (9M 2023: €25 thousand).
Financing activities generated a net cash outflow of €4,124 thousand (9M 2023: an outflow of €3,931 thousand). The largest items were related to loans and leases. Proceeds from loans received amounted to €902 thousand (9M 2023: €1,344 thousand), consisting of the use of development loans. Repayments of loans received totalled €1,857 thousand (9M 2023: €799 thousand), consisting of regular repayments of long-term investment and development loans and the change in the overdraft balance. Lease payments were €1,689 thousand (9M 2023: €2,194 thousand). Dividends paid in the nine months of 2024 amounted to €661 thousand (9M 2023: €1,347 thousand).
The group’s cash and cash equivalents as at 30 September 2024 amounted to €11,476 thousand (30 September 2023: €13,936 thousand).
Key financial figures and ratios
| Figure/ratio | 9M 2024 | 9M 2023 | 9M 2022 | 2023 |
| Revenue (€’000)* | 178,722 | 130,799 | 165,462 | 186,464 |
| Revenue change* | 36.6% | (20.9)% | 5.4% | (15.4)% |
| Net profit (loss) (€’000)* | 4,547 | (2,772) | (2,552) | (6,418) |
| Net profit (loss) attributable to owners of the parent (€’000) | 3,376 | (2,452) | (2,651) | (942) |
| Weighted average number of shares | 31,528,585 | 31,528,585 | 31,528,585 | 31,528,585 |
| Earnings per share (€) | 0.11 | (0.08) | (0.08) | (0.03) |
| Administrative expenses to revenue* | 2.8% | 3.3% | 2.4% | 3.5% |
| Administrative expenses to revenue (rolling)* | 3.1% | 3.3% | 2.3% | 3.5% |
| EBITDA (€’000)* | 9,154 | 1,799 | 2,232 | (412) |
| EBITDA margin* | 5.1% | 1.4% | 1.3% | (0.2)% |
| Gross margin* | 7.1% | 3.3% | 1.4% | 2.0% |
| Operating margin* | 3.9% | (0.4)% | (0.1)% | (1.8)% |
| Operating margin excluding gain on non-current asset sales* | 3.8% | (0.6)% | (0.2)% | (2.0)% |
| Net margin* | 2.5% | (2.1)% | (1.5)% | (3.4)% |
| Return on invested capital | 13% | 1.9)% | (1.1)% | 8.0% |
| Return on equity | 18.4% | (1.4)% | (5.1)% | 8.3% |
| Equity ratio | 22.1% | 17% | 17.8% | 18.7% |
| Return on assets | 3.8% | 0.3% | (1.0)% | 1.6% |
| Gearing | 12.6% | 16.8% | 36.6% | 16.6% |
| Current ratio | 1.00 | 0.91 | 0.90 | 0.95 |
| | 30 Sept 2024 | 30 Sept 2023 | 30 Sept 2022 | 31 Dec 2023 |
| Order book (€’000)* | 195,628 | 175,539 | 150,694 | 216,732 |
*Continuing operations
Due to the sale of Nordecon Betoon OÜ and NOBE Rakennus OY at the beginning of December 2023, the business of those companies has been classified as a discontinued operation. The discontinued operation’s revenues and expenses for comparative periods are presented separately in the consolidated statement of comprehensive income within Profit (loss) from a discontinued operation.
Performance by geographical market
The proportion of revenue generated outside Estonia remained stable compared to the same period last year. Other markets accounted for approximately 2% of the group’s total revenue for the first nine months of 2024, consisting of revenue generated in Ukraine. Despite the war, Nordecon’s construction volumes in Ukraine have increased. During the period, the group provided services under contracts for the reconstruction of substations and installation of associated physical protection systems in the Poltava, Zhytomyr, Volyn and Ivano-Frankivsk oblasts in Ukraine, and for the reconstruction of a building into an apartment complex for internally displaced persons in Ovruch, Zhytomyr Oblast, Ukraine. Nordecon did not generate any revenue and had no ongoing construction contracts in the Swedish market. With the sale of Nordecon Betoon OÜ at the beginning of December 2023, the group also withdrew from the Finnish market, where it had operated through Nordecon Betoon OÜ’s subsidiary NOBE Rakennus OY. The group was active on a project basis in Latvia and Lithuania.
| | 9M 2024 | 9M 2023 | 9M 2022 | 2023 |
| Estonia | 98% | 98% | 96% | 97% |
| Ukraine | 2% | 1% | 0% | 2% |
| Finland | - | 1% | 2% | 1% |
| Lithuania | - | 0% | 1% | 0% |
| Latvia | - | 0% | 1% | 0% |
Performance by business line
Segment revenues
We strive to maintain a balance between the revenues of our two main operating segments (Buildings and Infrastructure) as far as market developments allow, as this helps diversify risks and provides better opportunities to continue construction activities in more challenging market conditions, where volumes in one subsegment decline sharply while volumes in another subsegment start to grow more rapidly.
The group’s revenue for the first nine months of 2024 was €178,722 thousand, approximately 37% higher than in the same period last year, when revenue from continuing operations amounted to €130,799 thousand. The Buildings segment generated revenue of €149,615 thousand and the Infrastructure segment revenue of €29,068 thousand. The corresponding figures for the first nine months of 2023 were €95,423 thousand and €35,295 thousand. Revenue generated by the Buildings segment increased by 57%, while revenue generated by the Infrastructure segment decreased by 18%. The revenue growth and changes in the performance of the reportable segments were expected and in line with the group’s order book. The decrease in revenue in the Infrastructure segment is mainly due to delays in the start of work on the Rail Baltica contracts and reduced investment by the Transport Administration.
| Revenue by operating segment | 9M 2024 | 9M 2023 | 9M 2022 | 2023 |
| Buildings | 84% | 73% | 76% | 74% |
| Infrastructure | 16% | 27% | 24% | 26% |
Subsegment revenues
In the Buildings segment, revenue from the public buildings subsegment more than doubled and revenue from the commercial buildings subsegment increased by 40% compared to the same period last year. However, revenue from the industrial and warehouse facilities subsegment and the apartment buildings subsegment decreased significantly. As the revenue contribution of the industrial and warehouse facilities subsegment was also modest in previous years, the decrease in its revenue did not have a significant impact on total segment revenue, but the revenue of the apartment buildings subsegment fell by 46%, mainly due to lower revenue from the provision of construction service, reflecting the current market situation in this subsegment.
The period’s largest projects in the public buildings subsegment were the construction of the main building of the Estonian Internal Security Service and Loodusmaja (Nature Hub) in Tallinn, the design and construction of warehouse complexes for the Centre for Defence Investment in Luunja and Nõo rural municipalities in Tartu County and in Ida-Viru County, the design and construction of a new study and sports building for the Saku Upper Secondary School near Tallinn, the reconstruction of the building of the Karlova School in Tartu and the design and construction of a study building for the Centre for Defence Investment on the Raadi campus in Tartu.
Revenue generated by the apartment buildings subsegment consisted of revenue from the construction of the commercial and residential complex Vektor and the group’s own development projects. Revenue from our own development activities decreased slightly compared to the same period last year and was €7,453 thousand (9M 2023: €7,917 thousand). The figure includes revenue from the sale of apartments in Tartu – in the Mõisavahe Kodu housing estate and the centrally located Emajõe Residents housing estate on the banks of the Emajõgi river (https://emajoeresidents.ee). We continued to build phase 1 of the Seileri Kvartal housing estate in Pärnu (https://seileri.ee) and the Tammepärja Kodu housing estate in the Tammelinn district in Tartu (https://tammelinn.ee). Both development projects will be completed in the first half of 2025. In carrying out our own development activities, we carefully monitor potential risks in the housing development market.
The largest ongoing projects in the commercial buildings subsegment were the construction of the commercial and residential complex Vektor and the LEED Gold compliant Golden Gate office building at Ahtri 6 in Tallinn, the design and construction of a commercial building at Nõlvakaare 4 at Raadi in Tartu County, and the construction of a Lidl store in Võru.
A significant share of the revenue generated by the industrial and warehouse facilities subsegment came from the reconstruction of substations and installation of associated physical protection systems in the Poltava, Zhytomyr, Volyn and Ivano-Frankivsk oblasts in Ukraine.
| Buildings segment | 9M 2024 | 9M 2023 | 9M 2022 | 2023 |
| Public buildings | 70% | 33% | 29% | 37% |
| Commercial buildings | 21% | 23% | 23% | 23% |
| Apartment buildings | 7% | 30% | 29% | 27% |
| Industrial and warehouse facilities | 2% | 14% | 19% | 13% |
The largest revenue contributor in the Infrastructure segment is the road construction and maintenance subsegment whose revenue for the period decreased by around 2% year on year. A major share of its revenue came from the construction of an armoured manoeuvre shooting range and roads in Harju County, the reconstruction of the Mäeküla-Koeru-Kapu road section, the construction of the Tagadi ecoduct (wildlife crossing) on the Rail Baltica route and the provision of road maintenance services in Järva County.
| Infrastructure segment | 9M 2024 | 9M 2023 | 9M 2022 | 2023 |
| Road construction and maintenance | 94% | 60% | 80% | 63% |
| Other engineering | 6% | 31% | 16% | 30% |
| Environmental engineering | 0% | 9% | 0% | 7% |
| Specialist engineering | 0% | 0% | 4% | 0% |
Order book
The group’s order book (backlog of contracts signed but not yet performed) stood at €195,628 thousand at 30 September 2024. Compared to the same period last year, the order book has grown by around 11%. In the nine months of 2024, we signed new contracts for €131,801 thousand (9M 2023: €191,326 thousand), of which €67,771 thousand in the third quarter (Q3 2023: €90,694 thousand). The rise in construction input prices and high interest rates in recent years have caused a sharp increase in the final cost of development projects and, consequently, the postponement of the start of new projects. There has been a significant reduction in investment by the Transport Administration, which has had a direct impact on the order book of our Infrastructure segment. The volume of work procured for the Rail Baltica project has increased, partially offsetting the decline in investment by the Transport Administration, but the excessive length of the procurement processes makes it difficult to predict the potential start dates of the work and the impact on revenue. While public investment in building construction has also declined, we see some investment activity at local authority level.
| | 30 Sept 2024 | 30 Sept 2023 | 30 Sept 2022 | 31 Dec 2023 |
| Order book (€’000)* | 195,628 | 175,539 | 150,694 | 216,732 |
* Continuing operations
The Buildings segment accounts for 82% and the Infrastructure segment for 18% of the group’s order book (30 September 2023: 90% and 10%, respectively). Compared with 30 September 2023, the order book of the Buildings segment has remained at the same level while the order book of the Infrastructure segment has doubled, mainly due to the award of the Rail Baltica contract. The order book of the Buildings segment mainly includes contracts secured by the commercial buildings and public buildings subsegments.
Major contracts secured during the period include:
-
the construction of an armoured manoeuvre shooting range and roads for the Centre for Defence Investment in Harju County with an approximate cost of €5,450 thousand;
-
the construction of a modern war and disaster medicine centre for the Centre for Defence Investment in Tartu with an approximate cost of €15,000 thousand (the group is one of the joint bidders);
-
the construction of a Lidl store in Võru with an approximate cost of €3,900 thousand;
-
the construction of a platform area for Class E aircraft at Tallinn Airport with an approximate cost of €7,500 thousand;
-
the construction of a building complex in the Port Athena quarter at Väike-Turu 7 in Tartu (the complex consists of four six-storey buildings, one seven-storey building and a common basement level used mainly for parking) with an approximate cost of €26,000 thousand;
-
the construction of the Hagudi-Alu section of stage III of the Rail Baltica Raplamaa main line railway infrastructure with an approximate cost of €30,500 thousand;
-
the construction of the LEED Gold standard Uusküla spa hotel on the northern shore of Lake Peipus in Alutaguse rural municipality with an approximate cost of €28,300 thousand;
-
the reconstruction of a building into an apartment complex for internally displaced persons in Ovruch, Zhytomyr Oblast, Ukraine with an approximate cost of €1,800 thousand.
Management expects the group’s revenue to increase in 2024 compared to the revenue generated by continuing operations in 2023. In a highly competitive environment, we will avoid taking unjustified risks that could materialise during the contract execution phase and have an adverse impact on the group’s results. We will focus on cost management and pre-construction and design activities where we can leverage our professional competitive advantages.
People
Employees and staff costs
The average number of the group’s employees (at the parent company and the subsidiaries) in the nine months of 2024 was 437, including 283 engineers and technical professionals (ETP). Headcount decreased by around 23% year on year, due to the restructuring of the group’s Infrastructure segment, which was completed in 2023, and the sale of Nordecon Betoon OÜ and NOBE Rakennus OY at the beginning of December 2023.
Average number of employees at group companies (the parent company and the subsidiaries):
| | 9M 2024 | 9M 2023 | 9M 2022 | 2023 |
| ETP | 283 | 382 | 437 | 374 |
| Workers | 154 | 185 | 232 | 184 |
| Total average | 437 | 567 | 669 | 558 |
The group’s staff costs for the first nine months of 2024, including all taxes, were €16,178 thousand, compared with €14,162 thousand for continuing operations in the same period last year. Staff costs increased due to salary increases and the payment of performance bonuses.
The service fees of the members of the council of Nordecon AS for the first nine months of 2024 totalled €149 thousand and the related social security charges amounted to €49 thousand (9M 2023: €129 thousand and €43 thousand, respectively).
The service fees of the members of the board of Nordecon AS totalled €391 thousand and the related social security charges amounted to €129 thousand (9M 2023: €424 thousand and €140 thousand, respectively).
Labour productivity and labour cost efficiency
We measure the efficiency of our operating activities using the following productivity and efficiency indicators, which are based on the number of employees and the staff costs incurred:
| | 9M 2024 | 9M 2023 | 9M 2022 | 2023 |
| Nominal labour productivity (rolling), (€‘000) | 557.4 | 488.4 | 475.7 | 499.3 |
| Change against the comparative period, % | 14.1% | 2.7% | 14.2% | 1.8% |
| | | | | |
| Nominal labour cost efficiency (rolling), (€) | 11.0 | 10.4 | 12.0 | 10.3 |
| Change against the comparative period, % | 5.0% | (12.8)% | 8.1% | (13.4)% |
The group’s nominal labour productivity for the period increased year on year due to a decrease in the average number of employees and an increase in revenue. Nominal labour cost efficiency also improved, supported by revenue growth.
Andri Hõbemägi
Nordecon AS
Head of Investor Relations
Tel: +372 6272 022
Email: andri.hobemagi@nordecon.com
www.nordecon.com
Attachments
