The consolidated sales revenue of Hepsor AS amounted to 2.3 million euros in the
first quarter of 2024 and the net loss was 0.97 million euros (including a net
loss attributable to the owners of the parent of 0.88 million euros).
The Group's revenues and profitability are directly dependent on the development
cycle of projects, which is approximately 24 to 36 months. Sales revenue is
generated only at the end of the cycle. Calendar quarters vary in terms of the
number of projects ending during the quarter, which is why both profits and
sales revenue can differ significantly across quarters. Therefore, performance
can be considerably weaker or stronger in some years and quarters than in
others.
The portfolio of the company's development projects and three-year average
financial results are a better criteria for assessing the group's performance in
order to assess the overall sustainability and economic results of a real estate
development company.
In 2024, we forecast sales revenue of EUR43.1 million, net profit of EUR4.5 million,
and net profit attributable to the parent company's shareholders of EUR2.5
million. In the first quarter of 2024 we started with the sale of Manufaktuuri
5. Sales revenue of the first quarter of 2024 includes sales from completed
projects in previous years, with sales from these projects continuing throughout
the rest of 2024. However, a significant portion of the projected revenue for
2024 will come from projects that will be completed starting from the second
quarter of 2024.
Completed development projects
In the first quarter of 2024, the last apartment in the Marupe Darz project
near Riga was handed over. In Tallinn, the handover of apartments continued in
the Paevälja Courtyard Houses project completed in 2022 (3 apartments), and one
apartment was handed over in the Lilleküla Homes project completed at the end of
2023. The first house was completed in the Ojakalda Homes project in March, and
the handover of the first homes began in March - 7 real rights contracts were
concluded.
There were no significant changes in commercial real estate. As of the end of
the first quarter, the environmentally friendly Grüne building completed in
Tallinn in 2023 was 96% occupied, and we are working on finding a new tenant for
the recently vacated space. Regarding Büroo 113, reported as an associated
company, we were preparing for the signing of new lease agreements. The vacancy
in the Büroo 113 building arose because in the fall of 2023, we were forced to
terminate the lease agreement with the anchor tenant due to their arrears.
Development projects under construction and available for sale
In the first quarter of 2024, Hepsor had four residential development projects
under construction, totaling 329 apartments:
* As part of the Ojakalda Homes development project, three apartment buildings
with a total of 101 apartments will be built in Tallinn, of which the first
building was completed in March, and the completion of the remaining two
buildings is planned for the second quarter of 2024. The signing of real
rights contracts began in March.
* Manufaktuuri 7 (150 apartments and 453 m2 of commercial space) in Tallinn,
set to be completed in the summer, with the commencement of initial real
rights contracts planned for June-July.
* Nameja Rezidence (38 apartments) in Riga, scheduled for completion in the
third quarter of 2024, coinciding with the commencement of the first real
rights contract signings.
* Annenhof House (40 apartments) in Riga, expected to be completed in early
2025, with most of the sales revenue also reflected in 2025.
As of March 31, 2024, contracts under the law of obligations and written
reservations have been made for a total of 148 apartments (45%) across these
four projects.
Hepsor in Canada
Hepsor began developing its Canadian business line in the spring of 2022 after
the start of the war in Ukraine with the aim of finding new growth opportunities
and diversifying the geopolitical risks associated with the current home
markets. Within two years, a network of cooperation has been built in Canada,
from legal and financial advisors to banks, market analysis and brokerage
companies.
In the first quarter of 2024, no new investments were made in Canada. As of the
end of the first quarter, Hepsor, together with its Canadian partners, has made
two investments:
* A property located at 3406-3434 Weston Road, Toronto.
* 3 properties in Toronto at the address 164-168 Isabella Street.
Both investments have been acquired for the purpose of land development, which
is expected to take approximately 2-2.5 years.
Outlook for 2024
A key focus for 2024 is the Manufaktuuri Quarter - new homes and commercial
spaces will be completed at the address Manufaktuuri 7, and in the second
quarter, the reconstruction of the former Baltic Cotton Spinning and Weaving
Factory building located at historic Manufaktuuri 5 into a modern A-class
energy-efficient building will commence. We are creating a comprehensive living
environment in the Manufaktuuri Quarter, highlighting historical architecture
with modern technical solutions, valuing the environment, and considering
sustainable transportation methods. Manufaktuuri 5 includes both residential and
commercial spaces. Additionally, we plan to start construction and sales of two
new projects in Latvia in 2024 - the StokOfiss 34 office building (with
approximately 9,000 m2 of leasable space) and the Zala Jugla project with 105
new homes.
While customers are not making quick purchase decisions today, interest in our
projects remains, so we are moderately optimistic and continue the
implementation of existing and new projects.
Please see Hepsor AS consolidated unaudited interim report for Q1
2024: https://hepsor.ee/en/for-investors/stock/reports-2/
Consolidated statement of financial position
+------------------------------------------------+---------+---------+---------+
|in thousands of euros |31-Mar-24|31-Dec-23|31-Mar-23|
+------------------------------------------------+---------+---------+---------+
| | | | |
+------------------------------------------------+---------+---------+---------+
|Assets | | | |
+------------------------------------------------+---------+---------+---------+
|Current assets | | | |
+------------------------------------------------+---------+---------+---------+
|Cash and cash equivalents | 7,674| 7,604| 2,126|
+------------------------------------------------+---------+---------+---------+
|Trade and other receivables | 1,351| 1,544| 1,291|
+------------------------------------------------+---------+---------+---------+
|Current loan receivables | 311| 311| 0|
+------------------------------------------------+---------+---------+---------+
|Inventories | 83,086| 77,439| 73,610|
+------------------------------------------------+---------+---------+---------+
|Total current assets | 92,422| 86,898| 77,027|
+------------------------------------------------+---------+---------+---------+
|Non-current assets | | | |
+------------------------------------------------+---------+---------+---------+
|Property, plant and equipment | 230| 162| 269|
+------------------------------------------------+---------+---------+---------+
|Intangible assets | 3| 4| 7|
+------------------------------------------------+---------+---------+---------+
|Financial investments | 2,001| 2,005| 2|
+------------------------------------------------+---------+---------+---------+
|Investments in associates | 0| 0| 972|
+------------------------------------------------+---------+---------+---------+
|Non-current loan receivables | 1,947| 1,729| 1,766|
+------------------------------------------------+---------+---------+---------+
|Other non-current receivables | 235| 203| 61|
+------------------------------------------------+---------+---------+---------+
|Total non-current assets | 4,416| 4,103| 3,077|
+------------------------------------------------+---------+---------+---------+
|Total assets | 96,838| 91,001| 80,104|
+------------------------------------------------+---------+---------+---------+
|Liabilities and equity | | | |
+------------------------------------------------+---------+---------+---------+
|Current liabilities | | | |
+------------------------------------------------+---------+---------+---------+
|Loans and borrowings | 35,546| 40,600| 22,456|
+------------------------------------------------+---------+---------+---------+
|Current lease liabilities | 116| 40| 96|
+------------------------------------------------+---------+---------+---------+
|Prepayments from customers | 2,916| 2,620| 4,366|
+------------------------------------------------+---------+---------+---------+
|Trade and other payables | 6,150| 7,188| 3,481|
+------------------------------------------------+---------+---------+---------+
|Total current liabilities | 44,728| 50,448| 30,399|
+------------------------------------------------+---------+---------+---------+
|Non-current liabilities | | | |
+------------------------------------------------+---------+---------+---------+
|Loans and borrowings | 28,596| 16,305| 26,686|
+------------------------------------------------+---------+---------+---------+
|Non-current lease liabilities | 29| 29| 68|
+------------------------------------------------+---------+---------+---------+
|Other non-current liabilities | 2,289| 2,058| 2,481|
+------------------------------------------------+---------+---------+---------+
|Total non-current liabilities | 30,914| 18,392| 29,235|
+------------------------------------------------+---------+---------+---------+
|Total liabilities | 75,642| 68,840| 59,634|
+------------------------------------------------+---------+---------+---------+
|Equity | | | |
+------------------------------------------------+---------+---------+---------+
|Share capital | 3,855| 3,855| 3,855|
+------------------------------------------------+---------+---------+---------+
|Share premium | 8,917| 8,917| 8,917|
+------------------------------------------------+---------+---------+---------+
|Reserves | 385| 385| 0|
+------------------------------------------------+---------+---------+---------+
|Retained earnings | 8,039| 9,004| 7,698|
+------------------------------------------------+---------+---------+---------+
|Total equity | 21,196| 22,161| 20,470|
+------------------------------------------------+---------+---------+---------+
|incl. total equity attributable to owners of the| | | |
|parent | 20,114| 20,993| 20,092|
+------------------------------------------------+---------+---------+---------+
|incl. non-controlling interest | 1,082| 1,168| 378|
+------------------------------------------------+---------+---------+---------+
|Total liabilities and equity | 96,838| 91,001| 80,104|
+------------------------------------------------+---------+---------+---------+
Consolidated statement of profit and loss and other comprehensive income
+------------------------------------------------------------+-------+---------+
|in thousands of euros |Q1 2024|Q1 2023 |
+------------------------------------------------------------+-------+---------+
| | | |
+------------------------------------------------------------+-------+---------+
|Revenue | 2,271| 5,975|
+------------------------------------------------------------+-------+---------+
|Cost of sales (-) | -2,234| -5,040|
+------------------------------------------------------------+-------+---------+
|Gross profit | 37| 935|
+------------------------------------------------------------+-------+---------+
|Marketing expenses (-) | -185| -71|
+------------------------------------------------------------+-------+---------+
|Administrative expenses (-) | -443| -347|
+------------------------------------------------------------+-------+---------+
|Other operating income | 45| 20|
+------------------------------------------------------------+-------+---------+
|Other operating expenses (-) | -18| -23|
+------------------------------------------------------------+-------+---------+
|Operating profit (-loss) of the year | -564| 514|
+------------------------------------------------------------+-------+---------+
|Financial income | 37| 50|
+------------------------------------------------------------+-------+---------+
|Financial expenses (-) | -438| -425|
+------------------------------------------------------------+-------+---------+
|Profit before tax | -965| 139|
+------------------------------------------------------------+-------+---------+
|Net profit (-loss) for the year | -965| 139|
+------------------------------------------------------------+-------+---------+
| Attributable to owners of the parent | -879| 240|
+------------------------------------------------------------+-------+---------+
| Non-controlling interest | -86| -101|
+------------------------------------------------------------+-------+---------+
| | | |
+------------------------------------------------------------+-------+---------+
| Other comprehensive income (-loss) | | |
+------------------------------------------------------------+-------+---------+
|Change in value of embedded derivatives with minority| | |
|shareholders | 0| 8|
+------------------------------------------------------------+-------+---------+
|Other comprehensive income (-loss) for the period | 0| 8|
+------------------------------------------------------------+-------+---------+
| Attributable to owners of the parent | 0| -14|
+------------------------------------------------------------+-------+---------+
| Non-controlling interest | 0| 22|
+------------------------------------------------------------+-------+---------+
| | | |
+------------------------------------------------------------+-------+---------+
|Comprehensive income (-loss) for the period | -965| 147|
+------------------------------------------------------------+-------+---------+
| Attributable to owners of the parent | -879| 226|
+------------------------------------------------------------+-------+---------+
| Non-controlling interest | -86| -79|
+------------------------------------------------------------+-------+---------+
| | | |
+------------------------------------------------------------+-------+---------+
|Earnings per share | | |
+------------------------------------------------------------+-------+---------+
| Basic (euros per share) | -0.23| 0.06|
+------------------------------------------------------------+-------+---------+
| Diluted (euros per share) | -0.23| 0.06|
+------------------------------------------------------------+-------+---------+
Henri Laks
Member of the Management Board
Phone: +372 5693 9114
e-mail: henri@hepsor.ee
--------------------------------------------------
Hepsor AS (www.hepsor.ee) is one of the fastest growing residential and
commercial real estate developers in Estonia and Latvia. Over the last thirteen
years Hepsor has developed more than 1,600 homes and 36,000 m2 of commercial
space. Hepsor was the first real estate developer in the Baltic States to
implement a number of innovative engineering solutions that make the buildings
we construct more energy-efficient and thus more environmentally friendly. The
company's portfolio is comprised of 24 development projects with a total
sellable space of 171,000 m2.
|