­­Company Announcement 15/2024 ­­

Trading Statement for 1 January - 30 September 2024

HusCompagniet reported revenue in line with expectations of DKK 1,650 million in the first nine months of 2024 compared to DKK 1,851 million in the same period in 2023. Following a first half impacted by fewer deliveries after lower sales in 2023, HusCompagniet generated higher revenue in Q3 2024 and continued the gradual increase in house sales.

The gross margin increased to 22.7% in the first nine months of 2024 from 21.0% in the same period in 2023, which was impacted by re-evaluation of provisions related to prior years and write-down of a commercial contract in Sweden. HusCompagniet generated EBITDA of DKK 77 million and an EBITDA margin of 4.7% against DKK 91 million and 4.9% in the same period in 2023. EBIT was DKK 41 million compared to DKK 57 million last year.

Year-to-date house sales (units) increased by 38% to 881 houses driven by higher activity in both the detached and the semi-detached segment. HusCompagniet's net order backlog grew by 29% to DKK 1,413 million at the end of Q3 2024 compared to the same period last year.

Group CEO of HusCompagniet, Martin Ravn-Nielsen says: "We are pleased to report steady performance in the first nine months of 2024 based on several project wins in the B2B business and progress in the detached segment. Institutional investors' increasing appetite for quality semi-detached housing with wooden frames and roof cassettes is driving higher capacity utilisation at our own production facilities, and we were excited to note a great reception of our new high-end B2C business unit FORMIUM offering a truly exclusive and bespoke housebuilding process."

"We are seeing increased activity across segments supported by several great partnerships and exciting projects with professional investors in the B2B business this year and somewhat positive macroeconomic trends stimulating greater curiosity and interest in housebuilding. The market recovery continues at a moderate pace, and we are booking more sales meetings today than a year ago," says Martin Ravn-Nielsen.

Based on the financial performance in the first nine months of 2024 and expectations for the remainder of the year, HusCompagniet confirms the full-year revenue outlook of DKK 2.3-2.4 billion and narrows the earnings outlook for EBITDA to DKK 95-115 million (previously DKK 90-120 million) and for operating profit (EBIT) to DKK 45-65 million (previously DKK 40-70 million).

Selected key highlights Q3 and Q1-Q3 2024

DKKm Q3 Q3 Change Q1-Q3 Q1-Q3 Change
2024 2023 2024 2023
Houses sold (units) 241 194 24% 881 639 38%
Houses delivered (units) 187 213 -12% 569 822 -31%
Order backlog, gross 1,999 1,550 29%
Order backlog, net 1,413 1,098 29%
Revenue 588 571 3% 1,650 1,851 -11%
Gross profit 126 121 4% 375 388 -1%
EBITDA 32 33 -3% 77 91 -15%
Special items 0 0 0% 0 1 -100%
EBIT 20 22 -9% 41 57 -28%
Gross margin 21.4% 21.2% 0.2 ppt. 22.7% 21.0% 1.7 ppt.
EBITDA margin 5.5% 5.9% -0.3 ppt. 4.7% 4.9% -0.2 ppt.
EBIT margin 3.4% 3.9% -0.5 ppt. 2.5% 3.1% -0.6 ppt.
Contract assets, net 336 547 -40%
Inventories 275 291 -5%
Free cash flow -4 56 -107% 126 143 -12%
Available cash incl. RCF 577 395 46%
Net interest-bearing debt 245 435 -44%
NIBD/LTM EBITDA 2.6x 3.1x -0.5x
FTEs end of period 401 378 23

Highlights Q1-Q3 2024

• In the first nine months of 2024, sales increased by 38% to 881 houses (units) driven by the detached and semi-detached segments. The previously announced Velkomn and NREP projects of 153 and 164 units, respectively, are not included as building permit for the Velkomn project was only obtained in October while the NREP project still awaits building permit. On 16 October 2024, HusCompagniet furthermore announced a contract with Thylander Gruppen for a project of 106 semi-detached units to be recognised in the orderbook upon receipt of building permit.
• Despite moderate revenue growth in Q3, total revenue for the first nine months decreased by 11% to DKK 1,650 million, mainly related to first half 2024 being impacted by fewer deliveries after lower sales in 2023. Total deliveries came to 569 houses (units) in the first nine months of 2024 compared to 822 in the same period last year.
• Gross margin came to 22.7% up from 21.0% in the same period last year, supported by all segments. Furthermore,  last year was impacted by provisions of

DKK 24 million from re-evaluation of provisions related to prior years including a write-down of a commercial contract in the Swedish wooden houses segment.

• EBITDA for the first nine months amounted to DKK 77 million for an EBITDA margin of 4.7% compared to DKK 91 million and a margin of 4.9% last year.
• EBIT came to DKK 41 million, down 28% from prior year due to increased depreciations.
• The order backlog (net) at end-Q3 2024 amounted to DKK 1,413 million, up 29% from the same period last year driven by gradually improving sales.
• At end-Q3 2024, net debt (NIBD) amounted to DKK 245 million, a decrease from

DKK 435 million at the same time last year. The leverage ratio (NIBD/LTM EBITDA) was 2.6x, down from last year 3.1x.

• Inventories were DKK 275 million, a decrease of 5% from end-Q3 2023 driven by fewer own land plots and show-houses.

Q3 segmental development

Detached Semi Sweden Group
houses -detached
houses
DKKm Q3 2024 Q3 Q3 Q3 Q3 Q3 Q3 Q3
2023 2024 2023 2024 2023 2024 2023
Houses sold 176 132 32 45 33 17 241 194
(units)
Houses delivered 138 126 36 50 13 37 187 213
(units)
Houses delivered 9.4% 10.3% 0.0% 34.0% n/a n/a 7.5% 17.0%
on own land (%)*
Order backlog, 1,458 1,071 428 378 113 101 1,999 1,550
gross
Order backlog, 1,061 723 241 278 111 96 1,413 1,098
net
Revenue 481 425 78 98 29 48 588 571
Gross profit 98 88 17 22 11 11 126 121
EBITDA 31 30 -2 6 2 -3 32 33
EBIT 22 23 -3 4 1 -5 20 22
Average selling 2.8 2.9 1.5 2.6 1.4 1.3 2.4 n/a
price (ASP)
Revenue growth 13.3% -52.2% -19.9% -16.8% -41.0% -37.7% 3.0% -47.3%
(%)
Gross margin (%) 20.3% 20.7% 21.4% 22.4% 39.6% 23.4% 21.4% 21.2%
EBITDA margin 6.5% 7.2% -2.0% 6.2% 8.7% -6.1% 5.5% 5.9%
(%)

*Only includes houses delivered in Denmark.

Q1-Q3 segmental development

Detached Semi                     
houses -detached Sweden Group
houses
DKKm Q1-Q3 Q1-Q3 Q1-Q3 Q1-Q3 Q1-Q3 Q1-Q3 Q1-Q3 Q1-Q3
2024 2023 2024 2023 2024 2023 2024 2023
Houses sold 549 419 260 146 72 74 881 639
(units)
Houses delivered 410 468 107 195 52 159 569 822
(units)
Houses delivered 7.3% 9.0% 15.0% 26.2% n/a n/a 8.9% 14.0%
on own land (%)*
Order backlog, 1,458 1,071 428 378 113 101 1,999 1,550
gross
Order backlog, 1,061 723 241 278 111 96 1,413 1,098
net
Revenue 1,298 1,283 270 344 82 223 1,650 1,851
Gross profit 261 232 79 86 35 71 375 388
EBITDA 55 42 20 35 2 14 77 91
Special items  0 1 0 0 0 -2 0 -1
EBIT 27 18 16 32 -3 7 40 57
Average selling 2.8 2.9 1.6 2.0 1.3 1.4 2.5 n/a
price (ASP)
Revenue growth 1.2% -51.7% -21.6% -21.0% -63.2% -12.5% -10.8% -44.7%
(%)
Gross margin (%) 20.1% 18.1% 29.2% 24.9% 42.1% 31.6% 22.7% 21.0%
EBITDA margin 4.2% 3.3% 7.5% 10.3% 2.7% 5.4% 4.7% 4.9%
(%)

*Only includes houses delivered in Denmark.

Highlights - segments

Detached houses

• Q3 2024 revenue increased to DKK 481 million from DKK 425 million in Q3 2024. In the period, average selling price (ASP) was DKK 2.8 million, down from DKK 2.9 million. Deliveries totalled 138 units against 126 last year, and share of own land deliveries was 9.4%, down from 10.3%. Sales came to 176 housing units, up from 132 in Q3 2023.
• Q3 2024 gross margin was 20.3%, down from 20.7%, and EBITDA amounted to DKK 31 million, slightly up from DKK 30 million in the comparison period. In Q3 2024, EBIT came to DKK 22 million compared to DKK 23 million in Q3 2023.
• In the first nine months of 2024, revenue amounted to DKK 1,298 million, up from

DKK 1,283 million last year. ASP was DKK 2.8 million, down from DKK 2.9 million. Deliveries totalled 410 units down from 468 in the same period last year, and share of own land deliveries was 7.3%, down from 9.0%. Sales totalled 549 units, up from 419 in the same period last year.

• Gross margin for the first nine months of 2024 was 20.1% against 18.1% in the comparison period which was impacted by provisions of DKK 15 million from re-evaluation of provisions related to prior years. EBITDA increased to DKK 55 million from DKK 42 million. EBIT came to DKK 27 million compared to DKK 18 million in the period last year.
• In October 2024, 44 houses were delivered, and 72 units were sold compared to 45 deliveries and 55 sales in October 2023.

Semi-detached houses

• Q3 2024 revenue amounted to DKK 78 million, down from DKK 98 million in Q3 2023. In the period, ASP decreased to DKK 1.5 million from DKK 2.6 million due to changed price mix. Deliveries declined to 36 from 50 last year, and there were no deliveries on own land in the period compared to 34% in Q3 2023. Sales came to 32 units compared to 45 last year.
• Q3 2024 gross margin was 21.4% compared to 22.4% in Q3 2023, and EBITDA was negative by DKK 2 million, down from a positive result of DKK 6 million. EBIT amounted to DKK -2 million compared to DKK 4 million in Q3 2023.
• In the first nine months of 2024, revenue amounted to DKK 270 million against DKK 344 million in the same period last year. ASP was DKK 1.6 million, down from DKK 2.0 million. Deliveries were 107 units against 195 units in the comparison period. Deliveries on own land was 15.0% compared to 26.2% last year. Sales came to 260 units, up from 146 in the same period last year.
• Gross margin for the first nine months of 2024 was 29.2%, up from 24.9% while EBITDA was DKK 20 million, down from DKK 35 million last year due to fewer houses delivered and lower revenue. EBIT came to DKK 16 million compared to DKK 32 million in the period last year.
• In October 2024, 3 houses were delivered, and 153 units were sold compared to 9 deliveries and 3 sales in October 2023.

Wooden houses (Sweden)

• Q3 2024 revenue decreased to DKK 29 million from DKK 49 million in Q3 2023 and ASP increased slightly to DKK 1.4 million from DKK 1.3 million. Deliveries totalled 13 units, down from 37 houses. Sales came to 33 units, up from 17 in Q3 2023, mainly driven by gradually improving macroeconomics.
• The Q3 2024 gross margin increased due to sales of land plots and reached 39.6% against 23.4% in Q3 2023, which was negatively impacted by DKK 9 million provision for write-down of a commercial contract. EBITDA came to DKK 2 million, up from negative DKK 3 million. EBIT amounted to DKK 1 million compared to DKK -5 million in Q3 2023.
• In the first nine months of 2024, revenue came to DKK 82 million, down from DKK 223 million in the comparison period. ASP was DKK 1.3 million compared to DKK 1.4 million last year. 52 units were delivered against 159 in the comparison period, while 72 units sold was on par with last year.
• Gross margin for the first nine months of 2024 was 42.1% against 31.6% in the comparison period. The positive development was mainly impacted by the sales of land plots in Q3 2024. EBITDA decreased to DKK 2 million from DKK 14 million. EBIT came to DKK -3 million compared to DKK 7 million in the period last year.
• In October 2024, 10 houses were delivered, and 9 units were sold compared to 11 deliveries and 6 sales in October 2023.

Outlook for 2024

Based on the financial performance in the first nine months of 2024 and expectations for the remainder of the year, the earnings guidance provided in the Q2 interim report on 23 August 2024 is narrowed:

• Revenue is still expected to be DKK 2.3-2.4 billion
• EBITDA is narrowed to DKK 95-115 million (previously DKK 90-120 million)
• Operating profit (EBIT) is narrowed to DKK 45-65 million (previously DKK 40-70 million)

Assumptions for the 2024 outlook

• Current expectations for 2024 deliveries are now between 850 and 900 houses (previously between 850 and 950 houses).
• The 2024 guidance is based on no severe disruption of supply chains emerging and on raw material prices not significantly exceeding current levels.
• Dividend distribution to shareholders remains suspended and is not expected to be reintroduced before leverage is below the long-term target of 2x net debt to EBITDA.

Webcast and conference call

HusCompagniet will host a conference call for investors and analysts at 10:00 (CET) today, 8 November 2024. The conference call and presentation will be available from HusCompagniet's investor website.

Conference call dial-in numbers for investors and analysts:

Denmark: +45-7-8768490

France: +33-1-81221259

Germany: +49-30-21789327

Sweden: +46 31-311 50 03

United Kingdom: +44-203-7696819

United States: +1 646-787-0157

PIN: 649396

Webcast link: https://huscompagniet-events.eventcdn.net/events/q3-2024

For additional information, please contact:

Allan Auning-Hansen, Group CFO                                                           +45 30 10 25 00

Forward-looking statements

This announcement includes forward-looking statements on various matters, such as expected earnings and future strategies and expansion plans. Such statements are uncertain and involve various risks, as many factors, some of which are beyond our control, may result in actual developments differing considerably from the expectations set out. Such factors include, but are not limited to, general economic and business conditions, exchange rate and interest rate fluctuations, the demand for our services and competition in the market.