Årsrapport 2023-01-01 2022-01-01 2023-12-31 2022-12-31 2024-06-21 20882336 2024-06-21 1998-05-31 Reporting class C, medium-size enterprise KPMG 2100 København Ø Dampfærgevej 28 25578198 Auditor's report on audited financial statements Copenhagen 2024-06-21 KPMG 25578198 true 20882336 2023-12-31 20882336 2022-12-31 20882336 2021-12-31 20882336 2020-12-31 20882336 2019-12-31 20882336 2022-12-31 fsa:ContributedCapitalMember 20882336 2022-12-31 fsa:ReserveForNetRevaluationAccordingToEquityMethodMember 20882336 2022-12-31 fsa:RetainedEarningsMember 20882336 2023-12-31 fsa:ContributedCapitalMember 20882336 2023-12-31 fsa:ReserveForNetRevaluationAccordingToEquityMethodMember 20882336 2023-12-31 fsa:RetainedEarningsMember 20882336 2022-12-31 fsa:AcquiredIntangibleAssetsMember 20882336 2022-12-31 fsa:GoodwillMember 20882336 2023-12-31 fsa:AcquiredIntangibleAssetsMember 20882336 2023-12-31 fsa:GoodwillMember 20882336 2022-12-31 fsa:LandAndBuildingsMember 20882336 2022-12-31 fsa:PlantAndMachineryMember 20882336 2022-12-31 fsa:FixturesFittingsToolsAndEquipmentMember 20882336 2022-12-31 fsa:PropertyPlantAndEquipmentInProgressAndPrepaymentsForPropertyPlantAndEquipmentMember 20882336 2023-12-31 fsa:LandAndBuildingsMember 20882336 2023-12-31 fsa:PlantAndMachineryMember 20882336 2023-12-31 fsa:FixturesFittingsToolsAndEquipmentMember 20882336 2023-12-31 fsa:PropertyPlantAndEquipmentInProgressAndPrepaymentsForPropertyPlantAndEquipmentMember 20882336 2022-12-31 fsa:ParticipatingInterestsMember 20882336 2023-12-31 fsa:ParticipatingInterestsMember 20882336 2023-12-31 fsa:LongtermPayablesToGroupEnterprisesMember 20882336 2022-12-31 fsa:LongtermPayablesToGroupEnterprisesMember 20882336 2023-01-01 2023-12-31 20882336 2023-01-01 2023-12-31 memberOfBoardIdentifier_1 20882336 2023-01-01 2023-12-31 memberOfBoardIdentifier_1 20882336 2023-01-01 2023-12-31 memberOfBoardIdentifier_2 20882336 2023-01-01 2023-12-31 memberOfBoardIdentifier_3 20882336 2023-01-01 2023-12-31 memberOfBoardIdentifier_4 20882336 2023-01-01 2023-12-31 memberOfBoardIdentifier_5 20882336 2023-01-01 2023-12-31 auditor_1 20882336 2022-01-01 2022-12-31 20882336 2021-01-01 2021-12-31 20882336 2020-01-01 2020-12-31 20882336 2019-01-01 2019-12-31 20882336 2023-01-01 2023-12-31 fsa:ContributedCapitalMember 20882336 2023-01-01 2023-12-31 fsa:ReserveForNetRevaluationAccordingToEquityMethodMember 20882336 2023-01-01 2023-12-31 fsa:RetainedEarningsMember 20882336 2023-01-01 2023-12-31 fsa:AcquiredIntangibleAssetsMember 20882336 2023-01-01 2023-12-31 fsa:GoodwillMember 20882336 2023-01-01 2023-12-31 fsa:LandAndBuildingsMember 20882336 2023-01-01 2023-12-31 fsa:PlantAndMachineryMember 20882336 2023-01-01 2023-12-31 fsa:FixturesFittingsToolsAndEquipmentMember 20882336 2023-01-01 2023-12-31 fsa:PropertyPlantAndEquipmentInProgressAndPrepaymentsForPropertyPlantAndEquipmentMember 20882336 2023-01-01 2023-12-31 fsa:ParticipatingInterestsMember iso4217:DKK pure
OMYA A/S

Hærvejen 58, Sigerslev

DK-4660 Store Heddinge

CVR no. 20 88 23 36

Annual report 2023

The annual report was presented and approved at the Company's annual general meeting on

21 June 2024

Per Svensson
Chairman of the annual general meeting

OMYA A/S

Annual report 2023

CVR no. 20 88 23 36

Contents

Statement by the Board of Directors and the Executive Board

Independent auditor's report

Management's review

Company details

Financial highlights

Operating review

Financial statements 1 January – 31 December

Income statement

Balance sheet

Statement of changes in equity

Notes

OMYA A/S

Annual report 2023

CVR no. 20 88 23 36

Statement by the Board of Directors and the Executive Board

The Board of Directors and the Executive Board have today discussed and approved the annual report for OMYA A/S for the financial year 1 January - 31 December 2023.
The annual report has been prepared in accordance with the Danish Financial Statements Act.
In our opinion, the financial statements give a true and fair view of the Company's assets, liabilities and financial position at 31 December 2023 and of the results of the Company's operations for the financial year 1 January - 31 December 2023.
Further, in our opinion, the Management's review gives a fair review of the development in the Company's activities and financial matters, of the results for the year and of the Company's financial position.
We recommend that the annual report be approved at the annual general meeting.

Stevns, 21 June 2024

Executive Board:

Per Svensson

CEO

Board of Directors:

Espen Lillebrygfjeld

Chairman

Johnny Heggemsli

Per Svensson

Rene Haagen

Bjarne Axelsen

OMYA A/S

Annual report 2023

CVR no. 20 88 23 36

Independent auditor's report

To the shareholder of OMYA A/S

Opinion

We have audited the financial statements of OMYA A/S for the financial year 1 January - 31 December 2023, comprising income statement, balance sheet, statement of changes in equity and notes, including accounting policies. The financial statements are prepared in accordance with the Danish Financial Statements Act.
In our opinion, the financial statements give a true and fair view of the Company's assets, liabilities and financial position at 31 December 2023 and of the results of the Company's operations for the financial year 1 January - 31 December 2023 in accordance with the Danish Financial Statements Act.

Basis for Opinion

We conducted our audit in accordance with International Standards on Auditing (ISAs) and the additional requirements applicable in Denmark. Our responsibilities under those standards and requirements 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 in accordance with the International Ethics Standards Board for Accountants' International Code of Ethics for Professional Accountants (IESBA Code) and the additional ethical requirements applicable in Denmark, and we have fulfilled our other ethical responsibilities in accordance with these requirements and the IESBA Code.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Management's responsibility for the financial statements

Management is responsible for the preparation of financial statements that give a true and fair view in accordance with the Danish Financial Statements Act and for such internal control that 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 ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting in preparing the financial statements unless Management either intends to liquidate the Company 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 as to 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 and the additional requirements in Denmark will always detect a material misstatement when it exists. Misstatements may arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of financial statement users made on the basis of these financial statements.
As part of an audit conducted in accordance with ISAs and the additional requirements applicable in Denmark, we exercise professional judgement and maintain professional scepticism throughout the audit. We also
identify and assess the risks of material misstatement of the company financial statements, whether due to fraud or error, 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 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 in preparing the financial statements 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 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 to cease to continue as a going concern.
evaluate the overall presentation, structure and contents of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that gives a true and fair view.
We communicate with those charged with governance 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.

Statement on the Management's review

Management is responsible for the Management's review.
Our opinion on the financial statements does not cover the Management's review, and we do not express any form of assurance conclusion thereon.
In connection with our audit of the financial statements, our responsibility is to read the Management's review and, in doing so, consider whether the Management's review is materially inconsistent with the financial statements or our knowledge obtained during the audit, or otherwise appears to be materially misstated.
Moreover, it is our responsibility to consider whether the Management's review provides the information required under the Danish Financial Statements Act.
Based on the work we have performed, we conclude that the Management's review is in accordance with the financial statements and has been prepared in accordance with the requirements of the Danish Financial Statement Act. We did not identify any material misstatement of the Management's review.

Copenhagen, 21 June 2024

KPMG

Statsautoriseret Revisionspartnerselskab

CVR no. 25 57 81 98

Morten Høgh-Petersen

State Authorised Public Accountant

mne34283

OMYA A/S

Annual report 2023

CVR no. 20 88 23 36

Management's review

Company details

OMYA A/S
Hærvejen 58, Sigerslev
DK-4660 Store Heddinge
CVR no.: 20 88 23 36
Established: 31 May 1998
Registered office: Stevns
Financial year: 1 January - 31 December

Board of Directors

Espen Lillebrygfjeld, Chairman
Johnny Heggemsli
Per Svensson
Rene Haagen
Bjarne Axelsen

Executive Board

Per Svensson, CEO

Auditor

KPMG
Statsautoriseret Revisionspartnerselskab
Dampfærgevej 28
DK-2100 København Ø
CVR no. 25 57 81 98

OMYA A/S

Annual report 2023

CVR no. 20 88 23 36

Management's review

Financial highlights

DKK'00020232022202120202019

Gross profit

11,643 11,643 25,856 25,856 30,272 30,272 31,962 31,962 31,592 31,592

Operating profit

1,689 1,689 4,749 4,749 8,835 8,835 9,446 9,446 10,262 10,262

Loss from financial income and expenses

-4,386 4,386 -4,249 4,249 -2,521 2,521 -3,219 3,219 -2,284 2,284

Profit for the year

359 359 5,001 5,001 8,164 8,164 10,268 10,268 8,322 8,322

Total assets

236,740 236,740 243,527 243,527 235,112 235,112 261,812 261,812 272,440 272,440

Investments in property, plant and equipment

9,233 9,233 8,620 8,620 2,624 2,624 2,208 2,208 2,405 2,405

Equity

84,617 84,617 84,258 84,258 79,257 79,257 71,093 71,093 60,825 60,825

Current ratio

757.2% 7.572 287.3% 2.873 159.5% 1.595 288.6% 2.886 186.0% 1.860

Return on equity

0.4% 0.004 6.1% 0.061 10.9% 0.109 15.6% 0.156 15.0% 0.150

Solvency ratio

35.7% 0.357 34.6% 0.346 33.7% 0.337 27.2% 0.272 22.3% 0.223

Average number of full-time employees

25 27 33 37 39

The financial ratios have been calculated as follows:
Current ratioCurrent assets x 100 / Current liabilities
Return on equityProfit/loss after tax x 100 / Averrage equity
Solvency ratioEquity ex. non-controlling interests year end x 100 / Total equity and liabilities at year end

OMYA A/S

Annual report 2023

CVR no. 20 88 23 36

Management's review

Operating review

Principal activities

As in previous years, the principal activity of the Company has been manufacturing and sale of chalk products from the pure chalk deposits in Stevns, Denmark. The Company sells primarily to North European customers in the paper, plastic and paint industries, respectively. The Company also sells Omya Group products on the Danish market.

Development in activities and financial position

Profit for the year (including comparison with forecasts previously announced)

The Company's income statement for 2023 shows a profit of DKK 359 thousands as against a profit of DKK 5,001 thousands in 2022. Equity in the Company's balance sheet at 31 December 2023 stood at DKK 84.617 thousands as against DKK 84,258 thousands at 31 December 2022.

The profit for the year is considered to be according to expectations.

Quality

The Company prioritises the quality of its products and has therefore been certified since 2002, cf. DS/EN ISO 9001 at Stevns Kridtbrud

Outlook

In Q4 2023 the Omya Group, due to a decline in demand, mainly due to changes in the paper industry; decided to close the Stevns Plant Operation. Production ceased at end of February 2024, and though clients are still being served with stocks during 2024, the production as it was, will be permanently closed down.

The Omya Group is investigating alternative use possibilities for the quarry.

Environmental matters

To manage the environmental issues, an overall environmental strategy with related environmental policy, including objectives, has been prepared.

This policy has been based on environmentally sound operations and forms a natural part of the Company's objectives for product quality and manufacturing conditions.

Financial instruments

The Company's goals and policies for management of financial risks

The international activities of the Company imply that the results, cash flows and equity of the Company are affected by the development in exchange rates and interest rates of a number of currencies.

Events after the balance sheet date

No events have occurred after the balance sheet date of material importance to the annual report for 2023.

OMYA A/S

Annual report 2023

CVR no. 20 88 23 36

Financial statements 1 January – 31 December

Income statement

DKK'000 Note 2023 2022

Gross profit

2 11,643 11,643 25,856 25,856

Distribution costs

-5,933 5,933 -8,669 8,669

Administrative expenses

-4,021 4,021 -12,438 12,438

Profit before financial income and expenses

1,689 1,689 4,749 4,749

Income from investments in participating interests

3,414 3,414 7,387 7,387

Other financial income

904 904 160 160

Other financial expenses

3 -5,290 5,290 -4,409 4,409

Profit before tax

717 717 7,887 7,887

Tax on profit for the year

4 -358 358 -2,886 2,886

Profit for the year

5 359 359 5,001 5,001

OMYA A/S

Annual report 2023

CVR no. 20 88 23 36

Financial statements 1 January – 31 December

Balance sheet

DKK'000 Note 31/12 2023 31/12 2022

ASSETS

Fixed assets

Intangible assets

6

Acquired intangible assets

0 0 1 1

Goodwill

0 0 0 0
0 0 1 1

Property, plant and equipment

7

Land and buildings

30,915 30,915 44,233 44,233

Plant and machinery

1,406 1,406 5,325 5,325

Fixtures, fittings, tools and equipment

160 160 2,078 2,078

Property, plant and equipment in progress

28 28 7,194 7,194
32,509 32,509 58,830 58,830

Investments

Participating interests

8 126,466 126,466 130,386 130,386

Total fixed assets

158,975 158,975 189,217 189,217

Current assets

Inventories

Finished goods and goods for resale

14,751 14,751 16,304 16,304

Receivables

Trade receivables

9,427 9,427 12,732 12,732

Receiv­ables from group entities

45,215 45,215 20,121 20,121

Corporation tax

1,927 1,927 0 0

Other receivables

6,147 6,147 4,756 4,756

Prepayments

9 291 291 390 390
63,007 63,007 37,999 37,999

Cash at bank and in hand

7 7 7 7

Total current assets

77,765 77,765 54,310 54,310

TOTAL ASSETS

236,740 236,740 243,527 243,527

OMYA A/S

Annual report 2023

CVR no. 20 88 23 36

Financial statements 1 January – 31 December

Balance sheet

DKK'000 Note 31/12 2023 31/12 2022

EQUITY AND LIABILITIES

Equity

Contributed capital

10 28,000 28,000 28,000 28,000

Reserve for net revaluation using the equity method

6,412 6,412 6,412 6,412

Retained earnings

50,205 50,205 49,846 49,846

Total equity

84,617 84,617 84,258 84,258

Provisions

Provisions for deferred tax

11 0 0 10,844 10,844

Other provisions

12 25,704 25,704 3,762 3,762

Total provisions

25,704 14,606

Liabilities other than provisions

Non-current liabilities other than provisions

Payables to group entities

13 116,149 116,149 125,759 125,759

Current liabilities other than provisions

Trade payables

4,954 4,954 9,790 9,790

Payables to group entities

13 1,397 1,397 5,079 5,079

Corporation tax

0 0 850 850

Other payables, including taxes payable

3,919 3,919 3,185 3,185
10,270 10,270 18,904 18,904

Total liabilities other than provisions

126,419 144,663

TOTAL EQUITY AND LIABILITIES

236,740 236,740 243,527 243,527

OMYA A/S

Annual report 2023

CVR no. 20 88 23 36

Financial statements 1 January – 31 December

Statement of changes in equity

DKK'000 Contributed cap­i­tal Re­serve for net re­val­u­a­tion un­der the e­qui­ty me­thod Retained earnings To­tal

Equity at 1 January 2023

28,000 28,000 6,412 6,412 49,846 49,846 84,258 84,258

Transferred over the profit appropriation

0 0 0 0 359 359 359 359

Equity at 31 December 2023

28,000 28,000 6,412 6,412 50,205 50,205 84,617 84,617

OMYA A/S

Annual report 2023

CVR no. 20 88 23 36

Financial statements 1 January – 31 December

Notes

1

Accounting policies

The annual report of OMYA A/S for 2023 has been prepared in accordance with the provisions applying to reporting class C medium-sized entities under the Danish Financial Statements Act.
The accounting policies used in the preparation of the financial statements are consistent with those of last year.

Omission of cash flow statement

Pursuant to section 86(4) of the Danish Financial Statements Act, no cash flow statement has been prepared. The Company's cash flows are included in the cash flow statement in the consolidated financial statements of Omya AG.

Foreign currency translation

On initial recognition, transactions denominated in foreign currencies are translated at the exchange rates at the transaction date. Foreign exchange differences arising between the exchange rates at the transaction date and the date of payment are recognised in the income statement as financial income or financial expenses.
Receivables, payables and other monetary items denominated in foreign currencies are translated at the exchange rates at the balance sheet date. The difference between the exchange rates at the balance sheet date and the date at which the receivable or payable arose or was recognised in the latest financial statements is recognised in the income statement as financial income or financial expenses.

Income statement

Revenue

Income from the sale of chalk products is recognised in the income statement when delivery and transfer of risk to the buyer have taken place and provided that the income can be reliably measured and is expected to be received. Revenue is measured ex. VAT and taxes charged on behalf of third parties.
Revenue is measured at fair value of the agreed consideration ex. VAT and taxes charged on behalf of third parties. All discounts granted are deducted in revenue.

Production costs

Production costs comprise costs, including depreciation, amortisation, wages and salaries, incurred to generate revenue for the year. Commercial entities recognise their cost of sales, whereas production entities recognise production costs incurred to generate revenue for the year. Such costs include direct and indirect costs for raw materials and consumables, wages and salaries, rent and leases and depreciation of production plant.
Production costs also comprise research and development costs that do not qualify for capitalisation and amortisation of capitalised development costs.

Distribution costs

Distribution costs comprise costs incurred to distribute goods sold during the year and to conduct sales campaigns, etc., including costs relating to sales staff, advertising and exhibitions as well as depreciation.

Administrative expenses

Administrative expenses comprise expenses incurred during the year for management and administration of the Group, including expenses for administrative staff, Management, office premises, office expenses and depreciation.

Income from equity investments in participating interests

The proportionate share of the individual participating interests' profit/loss after tax is recognised in the Company's income statement after elimination of a proportionate share of intra-group gains/losses and amortisation of goodwill.

Financial income and expenses

Financial income and expenses comprise interest income and expense, gains and losses on securities, payables and transactions denominated in foreign currencies, amortisation of financial assets and liabilities as well as surcharges and refunds under the on-account tax scheme, etc.

Tax on profit for the year

Tax for the year comprises current tax for the year and changes in deferred tax, including changes in tax rates. The tax expense relating to the profit/loss for the year is recognised in the income statement at the amount attributable to the profit/loss for the year and directly in equity at the amount attributable to entries directly in equity.

Balance sheet

Intangible assets

Goodwill

Goodwill is amortised on a straight-line basis over the estimated useful life determined based on Management's experience with the individual business areas. The amortisation period is max. 8 years.

Software

Software are measured at cost less accumulated amortisation and impairment losses. Software licences are amortised over the licence period, however, not exceeding 5 years.

Property, plant and equipment

Land and buildings, plant and machinery and fixtures and fittings, tools and equipment are measured at cost less accumulated depreciation and impairment losses.
Cost comprises the purchase price and any costs directly attributable to the acquisition until the date when the asset is available for use. The cost of self-constructed assets comprises direct and indirect costs of materials, components, subsuppliers and wages and salaries.
Interest expense on loans to finance the production of property, plant and equipment, which concerns the production period, is included in cost. All other borrowing costs are recognised in the income statement.
The basis of depreciation is cost less any projected residual value after the end of the useful life. Depreciation is provided on a straight-line basis over the estimated useful life. The estimated useful lives are as follows:
Buildings 25-45 years
Plant and machinery 5-45 years
Fixtures, fittings, tools and equipment 3-5 years
The useful life and residual value are reassessed annually. Changes are treated as accounting estimates, and the effect on depreciation is recognised prospectively.
Fixed assets under construction are recognised and measured at cost at the balance sheet date. Upon entry into service, the cost is transferred to the relevant group of property, plant and equipment.
Depreciation is recognised in the income statement as production costs, distribution costs and administrative expenses, respectively.
Gains and losses on the disposal of property, plant and equipment are stated as the difference between the selling price less selling costs and the carrying amount at the date of disposal. Gains and losses are recognised in the income statement as other operating income or other operating costs, respectively.
Each year, the Company assesses the value in use of property, plant and equipment. In case the value in use is higher than the carrying amount, revaluation of the carrying amount is made. Revaluation is recognised directly in equity.

Leases

On initial recognition, leases for fixed assets that transfer substantially all risks and rewards incident to ownership to the Company (finance leases) are recognised in the balance sheet at the lower of fair value and the net present value of future lease payments. When the net present value is calculated, the interest rate implicit in the lease or the incremental borrowing rate is used as the discount factor. Assets held under finance leases are subsequently depreciated as the Company's other fixed assets.
The capitalised lease obligation is recognised in the balance sheet as a liability at amortised cost, allowing the interest element of the lease payment to be recognised in the income statement over the term of the lease.
All other leases are accounted for as operating leases. Payments relating to operating leases and other leases are recognised in the income statement over the term of the lease. The Company's total obligation relating to operating leases and other leases is disclosed as contractual obligations and contingencies, etc.

Investments

Participating interests are measured at the proportionate share of the entities' net asset value calculated in accordance with the Group's accounting policies.
Net revaluation of equity investments in associates is tied as a net revaluation reserve under equity according to the equity method to the extent that the carrying amount exceeds cost.

Impairment of fixed assets

The carrying amount of intangible assets and property, plant and equipment as well as equity investments in participating interests is subject to an annual test for indications of impairment other than the decrease in value reflected by depreciation or amortisation.
Impairment tests are conducted of individual assets or groups of assets when there is an indication that they may be impaired. Write-down is made to the recoverable amount if this is lower than the carrying amount.
The recoverable amount is the higher of an asset's net selling price and its value in use. The value in use is determined as the present value of the forecast net cash flows from the use of the asset or the group of assets, including forecast net cash flows from the disposal of the asset or the group of assets after the end of the useful life.

Inventories

Inventories are measured at cost in accordance with the moving average cost method or the standard cost method. Where the net realisable value is lower than cost, inventories are written down to this lower value.
Goods for resale and raw materials and consumables are measured at cost, comprising purchase price plus delivery costs.
Finished goods and work in progress are measured at cost, comprising the cost of raw materials, consumables, direct wages and salaries and indirect production overheads. Indirect production overheads comprise indirect materials and wages and salaries as well as the maintenance of depreciation of production machinery, buildings and equipment as well as factory administration and management. Borrowing costs are not included in cost.
The net realisable value of inventories is calculated as the sales amount less costs of completion and costs necessary to make the sale and is determined taking into account marketability, obsolescence and development in expected selling price.

Receivables

Receivables are measured at amortised cost.
Write-down is made for bad debt losses where there is an objective indication that a receivable has been impaired. If there is an objective indication that an individual receivable has been impaired, write-down is made on an individual basis.
Write-downs are calculated as the difference between the carrying amount of receivables and the present value of forecast cash flows, including the realisable value of any collateral received. The effective interest rate for the individual receivable or portfolio is used as discount rate.

Corporation tax and deferred tax

Current tax payable and receivable is recognised in the balance sheet as tax computed on the taxable income for the year, adjusted for tax on the taxable income of prior years and for tax paid on account.
Deferred tax is measured using the balance sheet liability method on all temporary differences between the carrying amount and the tax value of assets and liabilities based on the planned use of the asset or settlement of the liability. However, deferred tax is not recognised on temporary differences relating to goodwill non-deductible for tax purposes and on office premises and other items where the temporary differences arise at the date of acquisition without affecting either profit/loss or taxable income.
Deferred tax assets, including the tax value of tax loss carryforwards, are recognised at the expected value of their utilisation within the foreseeable future; either as a set-off against tax on future income or as a set-off against deferred tax liabilities in the same legal tax entity. Any deferred net assets are measured at net realisable value.
Deferred tax is measured in accordance with the tax rules and at the tax rates applicable at the balance sheet date when the deferred tax is expected to crystallise as current tax. Changes in deferred tax as a result of changes in tax rates are recognised in the income statement or equity, respectively.

Prepayments

Prepayments comprise prepayment of costs incurred relating to subsequent financial years.

Cash at bank and in hand

Cash at bank and in hand comprise cash and bank deposits.

Equity

Net revaluation reserve according to the equity method

Net revaluation reserve according to the equity method comprises net revaluation of equity investments in subsidiaries and participating interests (including associates) in proportion to cost.
Dividends that are expected to be received before the balance sheet date are not tied to the reserve.
The reserve can be eliminated in case of loss, realisation of equity investments or changes to accounting estimates.
The reserve cannot be recognised at a negative amount.

Dividends

Proposed dividends are recognised as a liability at the date when they are adopted at the annual general meeting (declaration date). The expected dividend payment for the year is disclosed as a separate item under equity.

Provisions

Provisions are recognised when the Company has an existing or legal or actual obligation. Provisions for asset retirement obligations are measured at the present value of the expected obligation at the balance sheet date. A discount rate is applied which reflects the current market interest rate. The obligations are continuously adjusted to reflect changes in requirements, price levels, etc.

Liabilities other than provisions

Financial liabilities are recognised at the date of borrowing at cost, corresponding to the proceeds received less transaction costs paid. In subsequent periods, the financial liabilities are measured at amortised cost, corresponding to the capitalised value using the effective interest rate. Accordingly, the difference between cost and the nominal value is recognised in the income statement over the term of the loan together with interest expenses.
Other liabilities are measured at net realisable value.

2

Staff costs

DKK'00020232022

Wages and salaries

15,290 15,290 17,519 17,519

Pensions

1,241 1,241 1,352 1,352

Other social security costs

57 57 73 73
16,588 18,944

Average number of full-time employees

25 27

Incentive schemes

Remuneration of the Executive Board is 0 (2022: 0) and board of directors is DKK 50 thousand (2022: DKK 50 thousand). These are included in staff costs. The remuneration of the Executive Board is paid by other companies within the Group.

3

Other financial expenses

DKK'000 2023 2022

Interest paid to group entities

5,101 5,101 4,286 4,286

Other interest expenses

-70 70 5 5

Exchange losses

210 210 111 111

Other financial expenses

49 49 7 7
5,290 4,409

4

Tax on profit for the year

DKK'000 2023 2022

Current tax for the year

358 1,899

Deferred tax adjustment for the year

0 987

358 2,886

5

Proposed profit appropriation

DKK'000 2023 2022

Reserve for net revaluation using the equity method

0 0 7,387 7,387

Retained earnings

359 359 -2,386 2,386
359 5,001

6

Intangible assets

DKK'000 Acquired intangible assets Goodwill Total

Cost at 1 January 2023

1,292 1,292 56,657 56,657 57,949

Additions

61 61 0 0 61

Cost at 31 December 2023

1,353 1,353 56,657 56,657 58,010

Amortisation and impairment losses at 1 January 2023

-1,291 1,291 -56,657 56,657 -57,948

Amortisation

-62 62 0 0 -62

Amortisation and impairment losses at 31 December 2023

-1,353 1,353 -56,657 56,657 -58,010

Carrying amount at 31 December 2023

0 0 0 0 0

7

Property, plant and equipment

DKK'000 Land and buildings Plant and machinery Fixtures, fittings, tools and equipment Property, plant and equipment in progress Total

Cost at 1 January 2023

154,823 154,823 243,951 243,951 7,610 7,610 7,194 7,194 413,578

Additions

6,490 6,490 0 0 2,743 2,743 0 0 9,233

Transferred

0 0 0 0 0 0 -7,166 7,166 -7,166

Disposals

-52 52 0 0 0 0 0 0 -52

Cost at 31 December 2023

161,261 161,261 243,951 243,951 10,353 10,353 28 28 415,593

Depreciation and impairment at 1 January 2023

-110,590 110,590 -238,626 238,626 -5,532 5,532 0 0 -354,748

Depreciation for the year

-19,756 19,756 -3,919 3,919 -4,661 4,661 0 0 -28,336

Depreciation and impairment at 31 December 2023

-130,346 130,346 -242,545 242,545 -10,193 10,193 0 0 -383,084

Carrying amount at 31 December 2023

30,915 30,915 1,406 1,406 160 160 28 28 32,509

8

Investments

DKK'000 Participating interests

Cost at 1 January 2023

129,965 129,965

Disposals

-8,414 8,414

Cost at 31 December 2023

121,551 121,551

Revaluations at 1 January 2023

421 421

Reversed depreciation and impairment losses on assets sold

4,494 4,494

Revaluations at 31 December 2023

4,915 4,915

Carrying amount at 31 December 2023

126,466 126,466
Name/legal form Registered office Equity interest

Participating interests:

Dankalk K/S

Løgstør 44%

Komplementarselskabet Dankalk ApS

Løgstør 44%

9

Prepayments

DKK'000 31/12 2023 31/12 2022

Prepaid expenses

291 390

10

Contributed capital

Contributed capital consists of:

280,000 shares of a nominal value of DKK 100 each.

All shares rank equally.

11

Provisions for deferred tax

DKK'000 31/12 2023 31/12 2022

Deferred tax at 1 January

10,844 10,844 11,754 11,754

Deferred tax adjustment for the year in the income statement

-10,844 10,844 -910 910
0 10,844

12

Other provisions

DKK'000 DKK'000 31/12 2023 31/12 2023 31/12 2022 31/12 2022

Other provisions at 1 January 2023

3,762 3,762 3,398 3,398

Provisions for the year

21,942 21,942 364 364

Other provisions at 31 December 2023

25,704 25,704 3,762 3,762

13

Non-current liabilities other than provisions

DKK'000 31/12 2023 31/12 2022

Payables to group entities:

0-1 year

1,397 1,397 5,079 5,079

1-5 year

116,149 116,149 125,759 125,759
117,546 130,838

14

Contractual obligations, contingencies, etc.

Operating lease obligations

Lease obligations (operating leases) falling due within 1 year total DKK 1 million (2022: DKK 1 million).

15

Mortgages and collateral

At 31 December 2023, no guarantees or securities are present.

16

Related parties disclosure

OMYA A/S' related parties comprise the following:

Control

Omya AG, Baslerstrasse 42, P.O. Box 32, 4665 Oftringen, Schweiz.

Omya AG holds the majority of the contributed capital in the Company.

OMYA A/S is part of the consolidated financial statements of Omya AG, Baslerstrasse 42, P.O. Box 32, 4665 Oftringen, Schweiz., which is the smallest and largest group, in which the Company is included as a subsidiary.

The consolidated financial statements of Omya AG can be obtained by contacting the Company at the above address.

Related party transactions

Receivables and payables to group companies are disclosed in the balance sheet Remuneration to the Company´s Executive Board of Directors is disclosed in note 2.

No dividend has been paid to the Company´s Shareholder in 2022 and 2023.