AI Terminal

MODULE: AI_ANALYST
Interactive Q&A, Risk Assessment, Summarization
MODULE: DATA_EXTRACT
Excel Export, XBRL Parsing, Table Digitization
MODULE: PEER_COMP
Sector Benchmarking, Sentiment Analysis
SYSTEM ACCESS LOCKED
Authenticate / Register Log In

Park Street

Quarterly Report Aug 22, 2008

3453_ir_2008-08-22_fec83ede-b397-4de5-b762-5b3af72c9cab.pdf

Quarterly Report

Open in Viewer

Opens in native device viewer

Nordicom A/S

CVR. no. 12 93 25 02

H1 report 2008

(for the period 01 January to 30 June 2008)

nordicom

Contents

Resume for H1 2008
Company details
Management's endorsements
Management's statement
Income statement
Balance sheet
Statement of recognized income and expenses
Cash flow statement
Notes

Resume for H1 2008 – Increased earnings and geographical diversification

  • Nordicom Group's gross profit and pre-tax profit rose 20% and 10% respectively, which constitutes a satisfying result for H1.
  • The Group's gross profit amounts to DKK 199.1 m for H1 2008 against DKK 164.8 m for H1 2007, corresponding to an increase of DKK 34.3 m. This increase is due to increased revenue from lettings, higher profits from project development and higher profits from sale of properties. The foreign markets have contributed with approximately 13% of the group's earnings.
  • Profits before tax for H1 are DK 84.4 m, which is an increase of DKK 7.3 m from the previous year (H1 2007: DKK 77.1 m).
  • Previous announcements indicating expected profits before tax of approx. DKK 300 m is maintained.
  • The Group generated a positive cash flow of DKK 126.7 m, bringing the Group's cash holdings at the end of H1 2008 to DKK 234.7 m. This includes free reserves of DKK 142.2 m. The process of increasing long term debt commenced at the beginning of 2007 and continued in 2008. At the end of H1 long term debt comprised DKK 2,721.3 m, which corresponds to a long term debt ratio of 66.8%, compared with 62.8% at the end of 2007. The main share of the Group's short term debt is used for financing current projects which will be completed within a short period of time. Hence the short term debt share is expected to be further reduced in H2 2008.
  • The turmoil in the financial markets means greater uncertainty when forecasting earnings. When focusing solely on Nordicom's internal conditions, our 2009 earnings forecast is still good. In 2009 we expect that profits from sale of properties, profits from developing projects and the more certain income from lettings will drive earnings. Assuming 2008 conditions when forecasting profits from the sale of properties in 2009, we expect to continue to see satisfactory earnings from the sale of properties. The projects under development which will contribute to 2009 earnings are looking equally satisfactory. In H2 we expect to begin new commercial property builds for more than DKK 0.5 bn, which we expect to be completed in 2009. The projects are already approximately 75% leased, even before construction has started, and are expected to have a normal contribution margin.

21 August 2008 Interim report H1 2008

Company details

Company

Nordicom A/S Kongens Nytorv 26 1050 Copenhagen K CVR-no.: 12 93 25 02 Registered office: Copenhagen, Denmark

Telephone: + 45 33 33 93 03 Telefax: + 45 33 33 83 03 Internet: www.nordicom.dk E-mail: [email protected]

Board

Torben Schøn, chairman Michael Vad Petersen, deputy chairman Aksel Andreasen Per Mellander Søren Pind

Executive management

Gunnar Chr. Kristensen

Auditors

No review or audit of the interim report for H1 2008 has been performed by the Group's auditors.

Contact

Please direct any inquiries or requests for more detailed information to Gunnar Chr. Kristensen, Managing Director, tel.: +45 33 33 93 03, E-mail: [email protected].

Management's endorsement

We have, on the present date, addressed and approved the interim report for the period 1 January– 30 June 2008 for Nordicom A/S.

The interim report is presented in conformity with IAS 34 and Danish disclosure requirements for interim reports from listed companies.

We regard the applied accounting policies as appropriate, such that the interim report gives a true and fair view of the group's assets, equities and liabilities and financial position as of 30 June 2008, as well as of the result of the group's activities and cash flows for the period 1 January – 30 June 2008.

Copenhagen, 21 August 2008

Senior management:

Gunnar Chr. Kristensen

Board:

Torben Schøn, Chairman Aksel Andreasen

Michael Vad Petersen, Deputy Chairman Per Mellander

Søren Pind

nordicom

Group key figures

Amounts in DKK thousands
Profit and loss account
YTD
2008
YTD
2007
Q 2
2008
Q 2
2007
All year
2007
Turnover 324,019 196,008 194,388 103,607 755,051
Operating expenses $-214,170$ $-94,536$ $-140, 138$ $-54,169$ $-536,287$
Value creation through project development 21,197 8,776 15,883 347 80,798
Adjustment to current value, net 52,695 55,042 27,066 30,036 70,919
Realized revenues through sale of investment
properties 15,347 $-515$ 15,347 128 99,499
Gross profit 199,088 164,775 112,546 79,949 469,980
Staff costs and other external expenses $-31,517$ $-25,292$ $-15,475$ $-12,150$ $-53,869$
P rofit from associated companies $-1, 571$ $-89$ $-1, 571$ $-89$ 1,430
Depreciation $-1,617$ $-1,999$ $-767$ $-1,042$ $-4,416$
Profit from primary operations 164,383 137,395 94,733 66,668 413,125
F in an cial items $-79,970$ $-60,319$ $-39,131$ $-29,236$ $-121,008$
Profit before tax 84,413 77,076 55,602 37,432 292,117
Tax on profit $-22,554$ $-25,000$ $-15,242$ $-13,922$ $-34,940$
Profit for the period 61,859 52,076 40,361 23,510 257,177
Balance sheet 30.06.2008 30.06.2007 30.06.2008 30.06.2007 31/12 2007
Assets
Long-term tangible assets 5,189,589 4,223,310 5,189,589 4,223,310 4,776,429
Long-term financial assets 61,032 48,717 61,032 48,717 70,029
Projects holdings and other current assets 816,164 799,629 816,164 799,629 1,004,074
Total assets 6,066,785 5,071,656 6,066,785 5,071,656 5,850,532
Liabilities
E quity, end of period 1,340,828 1,202,448 1,340,828 1,202,448 1,386,240
Long-term liabilities 3,215,615 2,202,313 3, 215, 615 2,202,313 2,846,756
S hort-term liabilities 1,510,342 1,666,895 1,510,342 1,666,895 1,617,536
Total libilities 6,066,785 5,071,656 6,066,785 5,071,656 5,850,532
YTD YTD Q 2 Q 2 All year
Cash flows 2008 2007 2008 2007 2007
Cash flows from operations $-94,774$ $-38,985$ $-30,848$ $-143, 173$ 303,217
Cash flows from investment activities $-348,722$ $-418, 511$ $-61, 677$ $-282,964$ $-975,833$
Cash flows from financing activities 198,032 76,470 219,309 332,509 566,786
Total cash flows $-245,464$ $-381,026$ 126,784 $-93,628$ $-105,830$

Group key figures

YT D
2008
YT D
2007
Q 2
20 08
Q 2
200 7
All year
2007
S hare c ap ital (a m ou nts in D K K thou s and s ) 31 2,786 312 ,786 312,7 86 312,78 6 312,786
P re -tax re turn on equ ity 6.6 6.4 4.4 3. 4 22.7
T a xe d retu rn on e quity 4.9 4.3 3.2 2. 1 20.0
S hare pric e, e nd of p eriod 414 850 4 14 76 0 820
Intrins ic v a lue p er s ha re , e nd of pe riod 445 398 4 51 38 9 449
E arnings p er s ha re 28.0 25.2 1 8.7 12. 1 95.0
E arnings p er s ha re a fte r tax 20.5 17.0 1 3.6 7. 6 83
P ric e /intrins ic va lue, end of period 0.9 2.1 0.9 2. 0 1.8
S olv e nc y ra tio 22.1 24.0 2 2.1 23. 7 23.9

Management's statement

Review of the Group's activities in H1

Nordicom enjoyed a satisfactory level of activity during the first two quarters of 2008 and a result before tax of DKK 84.4 m, corresponding to an increase of DKK 7.3 m, or 10%, compared to 2007.

Nordicom's portfolio of properties has continued to grow, especially in Germany and Sweden. In H1 we acquired three new investment properties, three project properties and two smaller plots of land in conjunction with ongoing projects, amounting in total to DKK 461.2 m. Furthermore, two investment properties were sold in the period for a total of DKK 113.9 m, corresponding to a profit margin of 13.5%. An additional property was sold after the closing of the balance sheet.

Ongoing development projects are progressing well and the launch of development projects abroad marks the start of a new chapter for the Swedish and German markets. In Sweden we have two projects in Norrköping, the eighth largest town in Sweden with a population of 125,000. One of the projects involves the construction of a new logistics property of 5,000 m2, following the opening of a new motorway exit, while the other project involves modernisation and possible extension of a centrally located office property. In Germany the two projects are located in Hamburg. One involves modernisation of a characteristic office property comprising 16 storeys on Hamburg Harbour, while the other project involves the construction of a new residential property containing 49 apartments. The project value of the four projects is estimated at approx. DKK 500 m cf. the description of Nordicom's project portfolio at page 31.

In addition to the above, Nordicom has entered into a collaboration with The Danish Technological Institute in developing the next generation of Danish designed pre-fabricated low-energy terraced houses. These houses are expected to be completed in time to take part in the exhibition ahead of the climate summit in Copenhagen at the end of 2009. Our experiences on this project are being put to good use as a basis for another development project in Næstved, where we expect to build 11 terraced houses under Nordicom's new ZEB concept (Zero Energy Buildings).

In June, HFI-Invest A/S - a company controlled by Vagner Holding ApS - acquired all of Nicolaj Gruppen's shares in Nordicom A/S. Following these transactions, the total amount of shares controlled by Vagner Holding ApS came to 1,032,193 shares at DKK 100, corresponding to nearly 33 percent of the total share capital. Ole Vagner has accepted an invitation to join the company board. The company firmly believes that the more active role that Ole Vagner will come to play in the future will serve to strengthen the underlying equity basis and the company's strategic capacity.

Outlook

For annual result for 2008 as a whole, Nordicom maintains an expected profit before tax in the level of DKK 300 m.

After a period of strong demand for almost all tyes of properties, the international financial crisis and the uncertainty within financial institutions have reversed this trend in 2008. The volume of transactions in the property market has fallen substantially and prices have dropped as well. These new conditions mean, amongst other things, tighter lending criteria from the financial sector in regards to equity and quality in a transaction.

This new financial backdrop has meant greater room for maneauvre for well-consolidated players such as Nordicom, while the leveraged community has very limited options. In particular, we expect these market changes to bring new investment opportunities in the areas of unfinished properties and properties with higher vacancy rates - areas in which Nordicom has a lot of experience. The lower property prices overall affect Nordicom's margins in sales of finished properties and we expect this will lead to a higher total volume of transactions. However, the tighter lending criteria in the equity share have diminished the general growth potential in the property markets – for Nordicom as well – and we no longer expect the balance sheet to grow in H2.

In the lettings area we continue to see good demand in most segments and we expect this trend of falling vacancy rates to continue in H2. The strong demand in the lettings market also means good conditions for new commercial property project developments. In H2 we expect to commence new commercial property builds of more than DKK 0.5 bn, which we expect to be completed in 2009. The projects are already approx. 75% let, even before construction has started, and are expected to have a normal contribution margin.

In the residential sector selling conditions have deteriorated further in H1. Turnover is generally low and prices remain under pressure. This, on the other hand, has led to better letting conditions. Uncertainty in the property market has increased demand for lettings, pushing prices up to a relatively high level. In the remainder of the year, Nordicom only expects to begin construction of the new ZEB concept properties (terraced houses with no heating).

The turmoil in the financial markets means greater uncertainty when forecasting earnings. When focusing solely on Nordicom's internal conditions, our 2009 earnings forecast is still good. In 2009 we expect profits from sale of properties, profits from developing projects and the more certain income from lettings to drive earnings.

H1 2008 result

The group's gross profits amount to DKK 199.1 m, which corresponds to an increase of DKK 34.3 m (21%). This increase is due to higher rental income from the group's investment properties, higher profits from sale project developments, and higher profits from the sale of investment properties.

Gross profits in Germany and Sweden of DKK 26.5 m (DKK 4.5 m in 2007) comprise 13% of group earnings, compared with 3% from foreign markets in 2007. This geographical diversification limits the risk of adverse changes in local markets.

The group's capacity costs amount to DKK 33.1 m (H1 2007: DKK 27.3 m), a rise of DKK 5.8 m, due to an increased number of staff and higher rental outgoings following the sale of Nordicom's head quarters at Kgs. Nytorv end 2007. Furthermore, a new homepage has been developed, which we expect to launch in Q4 2008.

Net financial items comprise DKK 80.0 m (H1 2007: DKK 60.3 m), which is an increase of DKK 19.7 m compared to the same period last year. This is due to a higher market interest rate and a higher level of activity. The group's average borrowing rate has risen by approx. 1% compared to H1 2007, and the interest bearing debt has risen from DKK 3,060.1 m to DKK 3,841.6 m.

Geographical segments – year to date

Amounts in DKK million Danmark Germany Sweden Not distributed Group total
2008 2007 2008 2007 2008 2007 2008 2007 2008 2007
Gross profit 172,6 160,3 10,2 2,7 16,3 1,8 - - 199,1 164,8
Operating profit 142,5 135,3 9,6 2,2 12,3 (0,1) - - 164,4 137,4
Total assets 5.611,9 4.954,5 215,2 84,4 382,2 88,3 (142,5) (55,5) 6.066,8 5.071,7

Business segments – year to date

Amounts in DKK million Ejendom Udvikling Finans Not distributed Group total
2008 2007 2008 2007 2008 2007 2008 2007 2008 2007
Gross profit 153,3 123,5 44,5 38,8 1,3 2,4 - - 199,1 164,8
Operating profit 134,3 110,0 32,2 28,7 0,8 1,7 (2,9) (3,0) 164,4 137,4
Total assets 3.578,1 3.043,0 2.634,8 2.272,3 77,7 62,2 (223,8) (305,9) 6.066,8 5.071,7

Balance sheet as at 30 June 2008

The Group's long term assets comprise DKK 5,250.6 m as at 30 June 2008 (31.12.2007: DKK 4,846.5 m) which is an increase of DKK 404.1 m. This is primarily due to the acquisition of new properties amounting to DKK 362.1 m net. The acquisition of new investment properties in H1 is in line with expectations.

21 August 2008 Interim report H1 2008

Short term assets comprise DKK 816.2 m (31.12.2007: DKK 1,004.1m), which is a fall of DKK 187.9 m. This is primarily due to the freeing up of DKK 285 m deposited in connection with properties sold late 2007. In relation to the company's project holdings, the net effect of further investment in projects and deliveries has meant an increased capital commitment of DKK 27.7 m.

As at 30 June 2008, total foreign assets comprise DKK 597.4 m, corresponding to a share of the total balance sheet of 10%.

The equity share comprises DKK 1,340.8 m (31.12.2007: DKK 1,386.2 m), corresponding to a reduction of DKK 45.4 m. This is due to a dividend of DKK 43.8 m and a share buy-back of DKK 65.3 m which have been directly recognized in the value of the equity.

The Group's activities in Q2 have generated a positive cash flow of DKK 126.7 m, which takes the Group's liquid holdings to DKK 234.7 m as at 30 June 2008. This includes free reserves of DKK 142.2 m.

Debt to credit institutions amounts to DKK 4,076.3 m (31.12.2007: DKK 3,774.8 million). The process of increasing long term debt commenced at the beginning of 2007 and continued in 2008. At the end of H1 long term debt comprised DKK 2,721.3 m, which corresponds to a long term debt share of 66.8%, compared with 62.8% at the end of 2007. The main share of the Group's short term debt is used for financing current projects which will be finished within a short period of time. Hence the short term debt share is expected to be further reduced in H2 2008.

Nordicom Ejendom

Nordicom Ejendom's gross profit has increased by DKK 29.8 m compared to same period last year, amounting to a total of DKK 153.3 m. This increase is due to higher income from lettings and larger profits on the sale of properties. The increase in income from lettings is partly due to an increased holding of finished investment properties (+DKK 411.7 m) and partly due to a lower vacancy rate. The total value as at 30 June 2008 amounts to DKK 3,086.6 m.

Unrealized revaluations in H1 2008 have been recognized at DKK 52.7 m (H1 2007: DKK 55.8 m). The adjustments relate to the work of optimizing the properties and the normal, inflation-based adjustments of the properties' rental basis. No significant market-based revaluations are expected in 2008.

Nordicom Ejendom's profits before tax for the period comprise DKK 70.5 m (H1 2007: DKK 59.6 m), corresponding to an increase of DKK 10.9 m (18.3%).

For a further specification of Nordicom's finished investment properties, we kindly refer you to note 9 on page 29.

Amounts in DKK million Danmark Germany Sweden Not distributed Group total
2008 2007 2008 2007 2008 2007 2008 2007 2008 2007
Gross profit 126,9 119,0 10,2 2,7 16,3 1,8 - - 153,3 123,5
Operating profit 112,4 107,9 9,6 2,2 12,3 (0,1) - - 134,3 110,0
Total assets 3.258,6 2.446,8 140,8 84,4 321,1 88,3 (142,5) (55,5) 3.578,1 2.564,0

Nordicom Ejendom distributed across geographical segments – year to date

H1 2008 saw the following purchases of new properties:

  • Finnslätten 2, Västerås, Sweden, which is a headquarters property with a total office lease of 5,945 m2.
  • Fläkten 11, Växjö, Sweden, which is a headquarters property with a total lease of 13,500 m2, including 9,500 m2 of offices.
  • Am Sande 52, Lüneburg, a property with a total lease of 1,700 m2, featuring shops on the ground floor and residential units on the first and second floors.

Two investment properties were sold in H1 2008 for a total of DKK 113.9 m. Profits of DKK 15.3 m were realized on the sales, corresponding to a gross profit of 13.4%. The properties sold are the following:

  • Låsbybanke 4-6 / Adelgade 16 in Kolding, Denmark
  • Owner-occupied apartments in Bredgade 2-8 and Ny Vestergade 3 in Kolding, Denmark

Nordicom Udvikling

Nordicom Udvikling's gross profit has increased by DKK 5.7 m compared with H1 2007, totalling DKK 44.5 m. Profits before tax for the period comprise DKK 20.9 m (H2 2007: DKK 19.5 m), corresponding to an increase of DKK 1.4 m.

Amounts in DKK million Danmark Germany Sweden Not distributed Group total
2008 2007 2008 2007 2008 2007 2008 2007 2008 2007
Gross profit 44,5 38,8 - - - - - - 44,5 38,8
Operating profit 32,2 28,7 - - - - - - 32,2 28,7
Total assets 2.499,4 2.272,3 74,3 - 61,1 - - - 2.634,8 2.272,3

Nordicom Udvikling distributed across geographical segments – year to date

In H1 only projects in Denmark were completed.

At Sluseholmen in Copenhagen, 42 residential units were delivered on 30 June 2008 as part of the Lindholm project. Approximately half of the 146 units were sold in 2006 and the rest will be delivered in the remainder of 2008. Apartments still unsold will be let upon completion in H2 2008.

In the Ro´s Have project in Roskilde, another retail property was completed in Q2 2008. This property has been transfered to our portfolio of completed investment properties. Value creation through project development for own holdings for Q2 amounts to DKK 15.9 m, which brings the total value creation for H1 to DKK 21.2 m (H1 2007: DKK 8.8 m). In Q2 2008, 9 apartments in Ro's Have were delivered, corresponding to half of the constructed apartments.

In H1, Nordicom entered into a collaboration with The Danish Technological Institute and Knowledge Centre for Industrial Construction in developing the next generation of Danish designed pre-fabricated low-energy terraced houses. The 12 houses will be constructed near Kolding and are expected to be completed ahead of the UN climate summit in Copenhagen at the end of 2009. The concept, which is based on Danish design and adapted to threedimensional building modules, will be produced under controlled conditions in heated halls. The building modules will be at least 80% complete when they leave the factory. The houses are constructed as super low-energy buildings in accordance with the so-called passive house standard, which has the major advantage of reducing heating expenses by 90% through efficient insulation. The indoor climate has also been improved through efficient, electronically-controlled ventilation.

H1 2008 saw the following acquisitions or projects:

  • At 17 Loftbrovej in Nørresundby, Nordicom has acquired a property visible from the motorway to Frederikshavn with Kvickly and Jysk as the main tenants. Nordicom plans to optimize the use of the existing buildings and to prepare for a potential expansion of retail business in the property.
  • At 43 Københavnsvej in Roskilde a smaller property neighbouring Nordicom's existing properties, Københavnsvej 45 and 47, has been acquired. The property is to be demolished in conjunction with wider plans for the area.
  • In Næstved, Nordicom has acquired a smaller plot of land which, together with the neighbouring plot, will be used for residential construction.
  • 1 Lippelstrasse, Hamburg, Germany a 16-storey office building with a total leasing area of 8,100 m2 which is located between the two neighbourhoods of Hafen City and City Süd. The property - one of the tallest buildings in the area - enjoys a fine view of the city and is in need of modernisation.
  • A plot of land in Eidelstedt, Hamburg in Germany for the construction of 49 flats, with a total leasing area of 4,900 m2
  • 3 Regulatoren, Norrköping, Sweden, where the construction of a new logistics property of 5,000 m2 is planned, following the opening of a new motorway exit in 2010.
  • Kroken 8, 9, 11, Norrköping, Sweden, are located in the centre of town. A modernization and conversion of the former industrial building into offices is planned. Furthermore, the construction of a new building of minumum 8- 10,000 m2 for retail, hotel, residential and office purposes will be possible.

Of Nordicom Udvikling's total assets of DKK 2,634.8 m, approx. DKK 600 m is invested in ongoing projects which will be completed in the next 6-9 months, DKK 1,800 m is invested in properties for further development and DKK 225 m is invested in land. The total debt associated with project properties where no construction has begun amounts to approx DKK 1 bn, of which DKK 675 m is long term mortgage debt (realkredit debt). The current annual rent for the properties not being developed amounts to DKK 65 m. The potential rental income from project properties under development amounts to approx. DKK 10 m, which can be achieved should the development prospects deteriorate or be delayed.

Nordicom's project portfolio consists of 30 cases as of 30 June 2008, with an expected size of approx 500,000 m2 (31.12.2007: 474,00 m2) and a total value upon completion of DKK 11.5 bn (31.12.2007: DKK 11.3 bn).

For further information on Nordicom's development projects see note 9, page 31.

Nordicom Finans

Nordicom Finans' pre-tax profit for the period amounts to DKK 0.1 m (H1 2007: DKK 1.9 m), corresponding to a fall of DKK 1.1 m. The fall was caused by the writing down of a claim. Holdings of mortgage bonds have remained unaltered compared with 31 December 2007, at approximately DKK 72 m.

In H1 no new guarantees were agreed under the property guarantee business concept EjendomsKaution.

Insecurity in recognition and valuation

In the interim report, investment properties are valued at market value, calculated on the basis of the property's normal earnings, which as far as possible are based on the historically realized operating profit for each individual property, corrected for expected alterations in the following year of operations. The market value of the properties is then calculated through capitalization of the operating return, with the required rate of return determined individually for each property. The required rate of return is based on both socioeconomic as well as individual factors for individual properties.

Events after the balance sheet date

No events of any consequence for the interim report have occurred between the balance sheet date and the time of presentation of the report.

nordicom

Income statement

Note Amounts in DK K thousands YTD
2008
YTD
2007
Q 2
2008
Q 2
2007
Netturnover 3 24 ,0 19 196,008 194,388 103,607
O pe ratio nal ex pe nses $-2$ 14,170 $-94, 536$ $-140, 138$ $-54, 169$
Value creation through project dev. For own portfo 21,197 8,776 15,883 347
Requiation to current value, net 52,695 55,042 27,066 30,036
Realized revenues through sales of inv. Prop. 15,347 $-515$ 15,347 128
3 Gross profit 199,088 164,775 112,546 79,949
S taff c os ts $-19,472$ $-17, 397$ $-9,250$ $-9,063$
O ther extern alexpenses $-12,045$ $-7,895$ $-6, 225$ $-3,087$
Result of ass.com panies and joint ventures $-1, 571$ $-89$ $-1, 571$ -89
De preciation $-1,617$ $-1,999$ $-767$ $-1,042$
Profit from primary operations 164,383 137,395 94,733 66,668
F in an cial reve nue 3,969 4, 361 2,136 2,660
F in an cial costs $-83,939$ $-64, 680$ $-41, 267$ $-31,896$
Profit before tax 84,413 77,076 55,602 37,432
5 Tax on profit $-22,554$ $-25,000$ $-15,242$ $-13,922$
Profit for the period 61,859 52,076 40,361 23,510
Distribution of profit for the year
Parent company's shareholders 61,571 52,111 40,213 23,533
Min or ity inte rests 288 $-35$ 148 $-23$
61,859 52,076 40,361 23,510
6 Earnings per share 20.42 16.93 13.51 7.60
6 Diluted earnings per share 20.33 16.74 13.46 7.55

nordicom

Balance sheet

Note Amounts in DK K thousands 30.06.2008 30.06.2007 31.12.2007
As sets
Long-term as sets
Intangible assets
7 Rights 0 791 59
$\pmb{0}$ 791 59
Tangible assets
8 Domicile properties 62,955 92,022 62,372
9 Completed investment properties 3,086,585 2,674,915 3,018,891
9 Investment properties under development 2,031,537 1,447,504 1,686,377
10 Fixtures and operational equipment 8,512 8,078 8,730
5, 189, 589 4,222,519 4,776,370
Financial as sets
Participating in terests in associated companies
and joint ventures 1, 713 14,023 3,284
Receivables 34,819 18,194 42,245
Amounts owed by associated companies and
jo in t ve nture s
24,500 16,500
24,500
61,032 48,717 70,029
Total long-term assets 5,250,621 4,272,027 4,846,458
Short term -as sets
Project por tfolios 400,357 380,513 363,194
Receivables 68,325 129,250 47,852
Corporation tax 7,849 8,411 5,571
Amounts owed by associated companies and
jo in t ve nture s 25,321 10,955 27,306
Accrued income and deferred expenses 7,170 8,009 5,462
108,665 156,625 86,191
Mortgage deeds and debtinstruments 72,467 57,421 74,460
Liquid holding 234,675 205,070 480,229
Total current as sets 816,164 799,629 1,004,074
Total as sets 6,066,785 5,071,656 5,850,532

Balance sheet

Note Amounts in DKK thousands 30.06.2008 30.06.2007 31.12.2007
LIABILITY
Owner's equity
Share capital
Reserve for value ajustments
Reserve for investment properties, net revaluation
312.786
-2.067
807.087
312.786
-16
672.170
312.786
-1.402
753.314
Reserve for revaluation by the equty method
Retained earnings
Proposed dividens
0
222.271
0
11.265
206.295
0
526
276.763
43.790
Equity of the parent company's shareholders 1.340.077 1.202.500 1.385.777
Equity of minority interests 751 -52 463
11-13 Total equity 1.340.828 1.202.448 1.386.240
Liabilities
Long-term liabilities
Provisions
34.819 18.194 42.245
Deferred tax 424.509 392.094 402.035
Credit institutions
Deposits
2.721.263
35.024
1.765.720
26.305
2.370.703
31.773
3.215.615 2.202.313 2.846.756
Short-term liabilities
Provisions
Credit institutions
Cost payable on sold projects
14.074
1.355.002
11.031
4.548
1.499.410
0
16.061
1.404.085
21.753
Cost payable on aquired properties 31.035 5.031 42.736
Trade creditors 43.462 50.267 64.869
Company tax
Deposits
0
20.286
0
21.920
0
21.874
Other liabilities 35.452 85.719 46.158
1.510.342 1.666.895 1.617.536
Total debt liabilities 4.725.957 3.869.208 4.464.292
Total liabilities 6.066.785 5.071.656 5.850.532

Statement of receognised income and expenses

No te A m o un ts i n D K K th ou s a n ds Y T D
20 08
Y T D
20 07
Q 2
2 00 8
Q 2
2 00 7
P ro fi t f or the pe rio d 61 ,8 59 5 2, 0 76 4 0, 36 1 23 , 51 0
V a lue a d jus tm e n t of f ore ig n c om pa nie s -6 65 -2 -94 1 -5 0
P ro fi t fo r th e p er i od 61 ,1 94 5 2,0 74 3 9, 42 0 23 , 46 0
D i s trib u tio n o f p r of it fo r th e y ea r
P a re n t c o m pa ny ' s s ha re h ol de rs 60 ,9 06 5 2, 1 09 3 9, 27 2 23 , 48 3
M in or ity inte re s ts 2 88 - 35 14 8 -2 3
61 ,1 94 5 2,0 74 3 9, 42 0 23 , 46 0

nordicom

Cash flow statement

Note Amounts in DKK thous ands Y TD
2008
YTD
2007
Q 2
2008
Q 2
2007
O per ating profit/los s (EBIT) 164,383 137,395 94,733 66,668
14 Adjustment of non-liquid operating items, etc. $-85,470$ $-60,653$ $-56,386$ $-28,796$
Change in projects holdings, net
15 Changes in other working capital
$-27,664$ $-75,175$ 1,065 $-58,962$
Cash flow from primary activities $-63, 665$
$-12,416$
16,753
18,320
$-31, 129$
8,283
$-98,745$
$-119,835$
F in an cial in come, received 3,969 4,361 2,136 2,660
F in an cial exp en ses, paid $-83,939$ $-64,680$ $-41, 267$ $-31,896$
Corporation taxpaid/received $-2,388$ 3,014 $\Omega$ 5,898
Total cash flows from operating activities $-94,774$ $-38,985$ $-30,848$ $-143, 173$
Cash flow from inves tm ent ac tivities
Investment and dom icile properties, purchase $-193, 138$ $-341,692$ $-28,596$ $-269, 302$
Investment and dom icile properties, sales 113,850 $\Omega$ 113,850 $\mathbf{0}$
Purchase of investment properties under
de velopment/development costs $-268,093$ $-84, 432$ $-146, 611$ $-12, 162$
Sale of investments properties under dev. $\mathbf{0}$ $\Omega$ $\mathbf{0}$ $\Omega$
Sale of trade properties $\mathbf 0$ 10,966 0 $\Omega$
Purchase of other tan gible assets $-2,011$ $-4,528$ $-990$ $-1, 500$
Sale of other tan gible assets 670 1,175 670 $\mathbf 0$
Total cash flow from investment activities $-348,722$ $-418,511$ $-61, 677$ $-282,964$
Cash flow from financing activities
Proceeds from loans with credit
in s titutio ns 634,000 9 16,538 367, 383 437,223
Instalments and redem ption of loans with credit
in s titutio ns $-329,004$ $-806,989$ $-106,410$ $-71, 635$
Dividend paid $-43,790$ $-40,662$ $-43,790$ $-40,662$
Dividend from own shares 2,126 361 2,126 361
Purchase of own shares $-65,300$ $\mathbf{0}$ $\mathbf{0}$ $\Omega$
Sale of own shares $\mathbf 0$ 7,222 $\mathbf 0$ 7,222
Total cash flow from financing activities 198,032 76,470 2 19, 3 09 33 2, 5 09
Cash flow for the period $-245,464$ $-381,026$ 126,784 $-93,628$
Liquid holdings as of 1 January 480,229 586,084 108,192 298,688
Price adjustment of liquid holdings $-90$ 12 $-301$ 10
Liquid holdings as at 30 June 234,675 205,070 234,675 205,070

1 Applied accounting principles

The interim report is presented in conformity with IAS 34 "Interim Financial Reporting", as approved by the EU and Danish disclosure requirements towards interim reports from listed companies. No interim report has been compiled for the parent company.

The interim report is presented in Danish kroner (DKK), which is the functional currency of the parent company.

The applied accounting principles are unaltered in relation to those utilized in the company's annual report for 2007, and have been compiled in conformity with the International Financial Reporting Standards (IFRS) as approved by the EU. We refer to the annual report for 2007 for a further description of the applied accounting policies.

The following new and altered standards and interpretations entered into force with effect for the financial year 2008:

  • IFRIC 12 Service Concession Arrangements
  • IFRIC 14 The limit on a Defined Benefit Asset, Minimum Funding Requirements and their Interaction.

Application of the new interpretations has not entailed changes in Nordicom's accounting policies.

Reclassifications

A reclassification of the Group's recognized liabilities related to guarantee has been carried out since the 2007 annual report.

The group is liable for guarantees such as obligations to repair potential faults on project properties at the one and five year check-overs. However, the Group often has a similar guarantee from the main construction company, meaning that these faults and shortcomings will typically be covered by guarantees from the main construction company. Typically, normal conditions for turnkey contracts (ABT 93) are applied, meaning the set up of a bank guarantee of 15% of the total value of the project until delivery, 10% after delivery and 2% from the first year after delivery. The guarantee is valid for 5 years.

In the 2007 annual report the guarantee liabilities and the right to reimbursement were recorded net as the Group did not have sufficient information to produce a reliable calculation of the gross liability. As the right to reimbursement, according to IAS 37 – Provisions, contingent liabilities and contingent assets, cannot be offset against the liability, the Group has acquired the necessary information and recorded the right to reimbursement seperately under long- and short-term assets. Figures for comparison have been adjusted according to the new classification.

The Items in the balance sheet are affected as follows:

30.06.2007 31.12.2007
Long-term receivables 18,194 42,245
Short-term receivables 4,548 16,061
Total assets 22,742 58,306
Long-term liability provisions 18,194 42,245
Short-term liability provisions 4,548 16,061
Total liabilities 22,742 58,306

2 Nordicom Group segment information

Business segments

Within management and reporting, the group is split into three business segments which are considered the main segmental units. The business segments are as follows:

Nordicom Ejendom: Investments in investment properties
Nordicom Udvikling: Construction and development of property and parking facilities
Nordicom Finans: Property quarantees and business mortgage deeds

Segment information by business segment - year to date 2008

Amounts in DKK thousands Nordicom
Ejendom
Nordicom
Udvikling
Nordicom
Finans
Not
distributed
Group
to tal
Turnover, external 105,093 216,308 2,618 $\mathbf 0$ 324,019
Operating expenses $-21, 125$ $-193,045$ $\mathbf{0}$ $\overline{0}$ $-214,170$
Value creation through business project
development
$\mathbf{0}$ 21,197 $\Omega$ $\mathbf 0$ 21,197
Adjustment to current value, net 54,019 0 $-1, 324$ $\mathbf{0}$ 52,695
Realised revenues through sales of inv.
and domicile properties 15,347 0 0 $\mathbf 0$ 15,347
Gross profit 153,334 44,460 1,294 $\pmb{0}$ 199,088
S taff costs $-11,476$ $-5,399$ $-472$ $-2,125$ $-19,472$
O ther external expenses $-7,559$ $-5,228$ $-26$ 768 $-12,045$
Profit/loss from associated companies and
joint ventures 0 $-1, 571$ 0 $\mathbf 0$ $-1, 571$
Depreciations $-31$ $-55$ $\mathbf{0}$ $-1, 531$ $-1,617$
Profit from primary operations 134,268 32,207 796 $-2,888$ 164,383
Financial income 1,121 825 35 1,988 3,969
Finacial expenses $-64,871$ $-12,110$ $\Omega$ $-6,958$ $-83,939$
Profits before tax 70,518 20,922 831 $-7,858$ 84,413
Tax on profit for period $-17,630$ $-5,231$ $-208$ 514 $-22,554$
Profits for the period 52,889 15,692 623 $-7,344$ 61,859
Long-term assets 3,225,123 2,017,223 $\mathbf{0}$ 8,275 5,250,621
S hort-term assets 352,942 617,583 77,717 $-232,078$ 816,164
Segment assets 3,578,065 2,634,806 77,717 $-223,803$ 6,066,785
Segment liabilities 2,810,154 2,219,905 103 $-304, 205$ 4,725,957
Capital investments 193,138 268,093 $\pmb{0}$ 2,011 463,242

nordicom

Notes

Segment information by business segment - year to date 2007

Amounts in DKK thousands Nordicom
Ejendom
Nordicom
Udvikling
Nordicom
Finans
Not
distributed
Group
to tal
Turnover, external 82,696 110,931 2,381 $\mathbf 0$ 196,008
Turnover, internal 1,280 $\Omega$ 0 $-1,280$ $\Omega$
Operating expenses $-14,955$ $-80, 861$ 0 1,280 $-94,536$
Value creation through business project
development 0 8,776 0 $\mathbf{0}$ 8,776
Adjustment to current value, net 55,042 0 $\overline{0}$ $\mathbf 0$ 55,042
Realised revenues through sales of inv.
and domicile properties $-515$ 0 0 $\pmb{0}$ $-515$
Gross profit 123,548 38,846 2,381 $\pmb{0}$ 164,775
S taff costs $-8,957$ $-4,688$ $-430$ $-3,322$ $-17,397$
O ther external expenses $-4,614$ $-4,631$ $-221$ 1,571 $-7,895$
Profit/loss from associated companies and
joint ventures 0 $-89$ 0 $\Omega$ $-89$
Depreciations $-23$ $-748$ 0 $-1,228$ $-1,999$
Profit from primary operations 109,954 28,690 1,730 $-2,979$ 137,395
Financial income 2,288 622 197 1,254 4,361
Finacial expenses $-52,598$ $-9,766$ 0 $-2, 316$ $-64,680$
Profits before tax 59,644 19,546 1,927 $-4,041$ 77,076
Tax on profit for period $-17,893$ $-5,864$ $-578$ $-665$ $-25,000$
Profits for the period 41,751 13,682 1,349 $-4,706$ 52,076
$\mathbf 0$
Long-term assets
S hort-term assets
2,780,693 1,483,443 7,891 4,272,027
262,348 788,837 62,201 $-313,757$ 799,629
Segment assets 3,043,041 2,272,280 62,201 $-305,866$ 5,071,656
Segment liabilities 2,563,969 1,523,213 135 $-218,109$ 3,869,208
Capital investments 341,692 84,432 0 4,528 430,652

Amounts not distributed relate to the holding activities of the parent company, including inter-company balances. Internal turnover relates to the collection of rent under market conditions

Geographical segments

In management and reporting terms, the international activities relate to Nordicom Ejendom. The following information on geographical segments is based on the location of the properties:

S egm ent in form ation by geograph ic al s egm ents - ye ar to date 200 8

Not G roup
A m ounts in D K K thous an ds Den m ark G erm any S weden dis tributed total
T urnove r, ex terna l c lie nts 301,854 6,824 15,341 0 324 ,019
O pe rating expe ns es -209,956 -1,160 -3,054 0 -214 ,170
V alue c rea tion throu gh bus ine s s projec t
de ve lopm e nt 21,197 0 0 0 21 ,197
A djus tm e nt to c urre nt valu e, ne t
R e alis ed re ve nue s throug h s ale s of inv.
44,195 4,500 4,000 0 52 ,695
a nd dom ic ile prope rties 15,347 0 0 0 15 ,347
G ros s profit 172,637 10,164 16,287 0 199 ,088
P rofit from prim ary ope ration s 142,515 9,576 12,292 0 164 ,383
T ota l ass ets 5,611,909 215,176 3 82,160 -142,460 6,066 ,785
C apital inves tm ents 241,160 83,131 1 38,951 0 463 ,242

S egm ent in form ation by geograph ic al s egm ents - ye ar to date 200 7

A m ounts in D K K thous an ds Den m ark G erm any S weden Not
dis tributed
G roup
total
T urnove r, ex terna l c lie nts 190,789 3,298 1,921 0 196 ,008
O pe rating expe ns es -93,828 -555 -153 0 -94 ,536
V alue c rea tion throu gh bus ine s s projec t
de ve lopm e nt 8,776 0 0 0 8 ,776
A djus tm e nt to c urre nt valu e, ne t
R e alis ed re ve nue s throug h s ale s of inv.
55,042 0 0 0 55 ,042
a nd dom ic ile prope rties -515 0 0 0 -515
G ros s profit 160,264 2,743 1,768 0 164 ,775
P rofit from prim ary ope ration s 135,328 2,194 -127 0 137 ,395
T ota l ass ets 4,954,493 84,434 88,250 -55,521 5,071 ,656
C apital inves tm ents 344,398 930 85,324 0 430 ,652

21 August 2008 Interim report H1 2008

Notes

3 Gross profit

A mou nts in DK K tho us a nd s YT D
2008
YT D
2007
Q 2
2008
Q 2
2007
R e ntal inco me
S ales s u ms , p roject po rtfo lios an d inve s tm en t
1 26 ,0 19 8 9,0 27 6 3,39 4 4 8,54 9
p ro pe rty for s a le
In te res t in co me, mor tg ag e de ed s , d eb t a nd
1 95 ,3 82 10 4,6 00 12 9,69 3 5 3,94 9
g ua ra ntee s 2 ,6 18 2,3 81 1,30 1 1,10 9
T ota l tur nov er 324,019 196,008 194,388 103,607
O p era tin g cos ts , in ves tme nt pro pe rty - 28 ,2 47 -1 8,6 56 -1 6,60 6 - 9,72 8
O p era tin g cos ts , pro je ct p ortfolio s -1 85 ,9 23 -7 5,8 80 -12 3,53 2 -4 4,44 1
T ota l oper ating c osts -214,170 -94,536 -140,138 -5 4,16 9
V alue cre ation thr ou gh p roject de velop men t for o wn
p or tfolio
21 ,1 97 8,7 76 1 5,88 3 34 7
M arke t va lu e a dju s tmen ts , co mp lete d in v. p rop erties 50 ,5 00 5 5,5 00 2 5,50 0 2 9,25 0
M arke t va lu e a dju s tmen ts , d eb t to cre dit in s titution s 3 ,5 19 -4 58 1,97 1 78 6
M arke t va lu e a dju s tmen ts , mo rtga ge b on ds -1 ,3 24 0 -40 5 0
R e valuations, total 73,892 63,818 42,949 30,383
P urch as e prices , in ves tme nt an d d omicile pro pe rties
P rop erty bo ok va lu e ma rked a t b id p ric es , etc.
1 13 ,8 50
- 98 ,5 03
0
-5 15
11 3,85 0
-9 8,50 3
0
12 8
R e alis ed re ve nue s through s ale s of inve st me nt
prope rty 15,347 -515 15,347 128
G ross profit 199,088 164,775 112,546 79,949

4 Share-based payment

The market value of options pending at the time of allotment has been calculated on the basis of the Black-Scholes model, and shown in the following table.

Share options alloted to the management and board of directors:

N um ber E xerc ise
pric e
M aturity
period as
at
30.06.200 8
M arket
value at
tim e of
a llotm en t
(t DK K )
V alu e of
option a t
tim e of
allotm en t
(eac h )
O ptio ns a llotted in 2003:
E xe rc is ed 1 Ap ril 20 08 2 0,000 198 M a ture d 2 04 10
O ptio ns a llotted in 2005:
E xe rc is e 1 April 200 7 3 4,000 698 M a ture d 2,3 30 69
E xe rc is e 1 April 200 8 3 4,000 1, 304 M a ture d 2,1 12 62
E xe rc is e 1 April 200 9 3 4,000 1, 480 9 m th s 2,0 40 60
O ptio ns a llotted in 2007:
E xe rc is e 1 April 200 8 4,000 1, 304 M a ture d 48 12
E xe rc is e 1 April 200 9 4,000 1, 480 9 m th s 1 17 29
13 0,000 6,8 51

In the calculation of the value of options allocated in 2003, a volatility of 23% is assumed on the basis of prices observed in recent years, together with a risk-free interest rate of approximately 4%, and a yield of 6.2%. The share price at the time of the allotment was DKK 148.

In the calculation of the value of options allocated in 2005, a volatility of 30% is assumed on the basis of prices observed in recent years, together with a risk-free interest rate of approximately 3% and a yield of 1.7%. The share price at the time of the allotment was DKK 650.

In the calculation of the value of options allocated in 2007, a volatility of 40% is assumed on the basis of prices observed in recent years, together with a risk-free interest rate of approximately 4% and a yield of 1.5%. The share price at the time of the allotment was DKK 704.

The calculated value of the options at the time of allotment have been included proportionately in the profit and loss accounts as staff costs over the period prior to the time of exercise. In the current financial period, DKK 477,000 have been transferred to the profit and loss account (H1 2007: DKK 987,000).

O uts tanding options : Num ber of
options
Avg
exe rc s is e
pric e
O ptio ns ou ts ta n ding as a t 1 J a nua ry 200 7
A llote d in 2007
E xe rc is ed in 2007
M atu re d withou t ex e rc is e in 20 07
162,000
8,000
-40,000
-4,000
799
1,392
178
893
O ptio ns ou ts ta n ding as a t 30 J une 2 007 126,000 1,015
O ptio ns ou ts ta n ding as a t 1 J a nua ry 200 8 126,000 1,015
O ptio ns ou ts ta n ding as a t 30 J une 2 008 126,000 1,015

5 Tax on profit for the period

A m ou nts in DK K tho us a nd s YT D
20 08
YT D
2 00 7
Q 2
2 00 8
Q 2
2 00 7
C u rren t tax o n pro fit fo r per iod 0 0 0
C u rren t tax, pre vio us y e ars 1 10 -1 2,11 5 0 -12 ,11 5
C h ang e i n de fe rre d tax, pre vio us y e ars 1,3 41 1 7,84 6 1,34 1 17 ,84 6
C h ang e i n de fe rre d tax 2 1,1 03 1 9,26 9 1 3,90 1 8 ,19 1
2 2,5 54 2 5,00 0 1 5,24 2 13 ,92 2

The tax expenses included in the profit and loss account for the financial period have been calculated on the basis of the net profit before tax and the estimated effective taxation rate for the group as a whole for Q1 2008. The estimated effective taxation rate for 2008 is 25% (Q1 2007: 28%).

In addition to the tax on the annual result, tax expenses of DKK 119,000 have been directly recognized for the period in equity capital, in connection with the period's equity capital entries relating to sharebased remuneration.

21 August 2008 Interim report H1 2008

Notes

6 Earnings per share

YT D YT D Q2 Q 2
200 8 2007 2008 2007
61,57 1 52,111 40,213 2 3,533
0 0 0 0
61,57 1 52,111 40,213 2 3,533
3,12 7,858
-3 3,078
3,09 4,780
13,25 4 34,817 11,827 2 1,596
3,028,67 4 3,112,331 2,987,824 3,11 6,376
7.60
7.55
E arn in gs p er s h a re ha ve b e en c alc u late d on the ba s is of the following am ou n ts :
3,127,85 8
-112,43 8
3,015,42 0
20.4 2
20.3 3
3 ,127,858
-50,344
3,077,514
16.93
16.74
3,127,858
-151,861
2,975,997
13.51
13.46

7 Rights

A m ou nts in DK K tho us a nd s 30.06.2008 30.06.2007
C o s t p rice a s at 1 J a nu ary
A cces s io ns
5,75 6
0
5,75 6
0
C ost pric e as at 30 J une 5,756 5,756
D e pre cia tion a nd write -do wn s as a t 1 J a nu ary
D e pre cia tion fo r th e pe rio d
-5,69 7
-5 9
- 4,24 6
-71 9
D e pr ec ia tion a nd write -downs as a t 30 J une -5,756 - 4,965
A c count ing va lue a s at 30 J une 0 791

T h e ac qu ire d rig hts relate to p arking p rojec ts

8 Domicile properties
A m ou nts in DK K tho us a nd s 30.06.2008 30.06.2007
C o s t p rice a s at 1 J a nu ary 6 2,37 2 4 3,00 7
A cces s io ns 58 3 4 9,01 5
D is po s al s 0 0
C ost pric e as at 30 J u n e 62,955 92,022
D e pre cia ti on a nd wri te -do wn s as a t 1 J a nu ary
D e pre cia ti on fo r th e pe rio d
0
0
0
0
D e pr ec ia tion a nd write -downs as a t 30 J u ne 0 0
A c cou nt in g va lu e a s at 30 J u n e 62,955 92,022

9 Investment properties

C om plete d
in ve st me nt
In ve stm en t
p ro per ty
u nd e r
A m ou nts in DK K tho us a nd s pr ope rtie s d e ve lopm en t T ot al
B al anc e as a t 1 J a nu ar y 2 00 7 2,08 8,9 09 1,65 1,51 9 3 ,74 0,42 8
F o rei gn e xc h an ge a dj us tm e nts 0 0 0
T ra ns fe rs to /fro m pro je c t p ortfol io s 0 -5 9,39 4 -5 9,39 4
T ra ns fe rs to /fro m in ves tm e nt pro pe rty und er d eve lo pm e nt 23 7,8 29 -23 7,82 9 0
A dd itio ns , in c lu din g a c ti vate d s a lary a nd i nte res t c os ts 29 2,6 77 8 4,43 2 37 7,10 9
M arke t va lu e a dju s tm en ts /valu e c re ati on for the pe rio d 5 5,5 00 8,77 6 6 4,27 6
D is po s al s th rou gh s ale s 0 0 0
B a la n ce a s at 3 0 J u n e 2 00 7 2,67 4,9 15 1,44 7,50 4 4 ,12 2,41 9
B al anc e as a t 1 J a nu ar y 2 00 8 3,01 8,8 90 1,68 6,37 7 4 ,70 5,26 7
F o rei gn e xc h an ge a dj us tm e nts -7 66 0 -76 6
T ra ns fe rs to /fro m pro je c t p ortfol io s 0 -2 0,22 2 -2 0,22 2
T ra ns fe rs to /fro m in ves tm e nt pro pe rty und er d eve lo pm e nt -7 6,0 92 7 6,09 2 0
A dd itio ns , in c lu din g a c ti vate d s a lary a nd i nte res t c os ts 19 2,5 56 26 8,09 3 46 0,64 9
M arke t va lu e a dju s tm en ts /valu e c re ati on for the pe rio d 5 0,5 00 2 1,19 7 7 1,69 7
D is po s al s th rou gh s ale s -9 8,5 03 0 -9 8,50 3
B a la n ce a s at 3 0 J u n e 2 00 8 3,08 6,5 85 2,03 1,53 7 5 ,11 8,12 2

COMPLETED INVESTMENT PROPERTIES PR. 30 JUNE 2008

Property Post code City m2. Type
Denmark
Langebrogade 5 1411 København K 4.990 Office
Tåsingegade 29 2100 København Ø 10.643 Dwelling
Rantzausgade 22-24 2200 København N 3.541 Dwelling
Amagerbanen 15/Amager Strandvej 20-26 2300 København S 3.980 Office
Englandsvej 51 m.fl. 2300 København S 2.818 Retail
Hejrevej 26-28, Ørnevej 33-35 2400 København NV 3.792 Office
Hejrevej 30 2400 København NV 10.760 Office
Hejrevej 8-10 2400 København NV 3.910 Office
Ørnevej 18, Svanevej 12 2400 København NV 8.251 Office
Tåstrup Stationscenter 2630 Taastrup 26.024 Retail
Rebæk Søpark Retailscenter 2650 Hvidovre 11.364 Retail
Mosede Centret 2670 Greve 1.705 Retail
Ballerup Idrætsby Hotel 2750 Ballerup 3.400 Other
Høje Gladsaxe Centret 2860 Søborg 11.776 Retail
Vandtårnsvej 68 2860 Søborg 359 Retail
Rungsted Bytorv 2-9, Rungsted Ejl. 2960 Rungsted Kyst 2.018 Dwelling
Hammershøj Murergade 5 3000 Helsingør 938 Dwelling
Prøvestensvej 20 3000 Helsingør 830 Retail
Slangerupgade 48 D, ejerl. 2 3400 Hillerød 1.182 Retail
Allerød Vestcenter 3450 Allerød 1.626 Other
Banetorvet 3 - Ejl. Nr. 2 3450 Allerød 1.404 Other
Zahrtmannsvej 78 3700 Rønne 928 Retail
Åkirkebyvej 50 3700 Rønne 5.000 Retail
Aakirkebyvej 58-60 3700 Rønne 723 Retail
Jernbanegade 8 3720 Aakirkeby - Retail
Torvet 1 3720 Aakirkeby 2.290 Retail
Algade 13, Roskilde htl Prindsen 4000 Roskilde 5.938 Other
Hersegade 23, Jernbaneg. 6 A + B Ejl. 4000 Roskilde 1.044 Retail
Møllehusene 1-3, Roskilde Ejl. 4000 Roskilde 462 Dwelling
Ro´s Have 11 4000 Roskilde 3.011 Retail
Ro´s Have 13 4000 Roskilde 160 Retail
Ro´s Have 14 og 16 4000 Roskilde 1.100 Retail
Ro´s Have 8, 10, 12, 18 4000 Roskilde 1.100 Retail
Nørregade 21 4100 Ringsted 632 Retail
Nørregade 27 A
Ejl.
4100 Ringsted 344 Retail
Nørregade 31-33 4100 Ringsted 410 Retail
Ringsted Centret 4100 Ringsted 9.476 Retail
Sct. Bendtsgade 10 4100 Ringsted 1.425 Dwelling
Frederiksgade 1 4200 Slagelse 130 Retail
Løvegade 6 4200 Slagelse 908 Dwelling
Property Post code City m2. Type
Schweizerpladsen 1 A 4200 Slagelse 977 Office
Schweizerpladsen 1B, - Ejl. 1 4200 Slagelse 419 Retail
Schweizerpladsen 1B, 2.tv. - Ejl. 6 4200 Slagelse 819 Dwelling
Schweizerpladsen 3 4200 Slagelse 175 Dwelling
Schweizerpladsen 5, Ejl. 4200 Slagelse 540 Retail
L.C. Worsøesvej 2 4300 Holbæk 3.063 Retail
Dyssegårdscentret 4700 Næstved 2.391 Retail
Hotel Vinhuset 4700 Næstved 3.400 Other
Toldbuen 6, 4700 Næstved 4700 Næstved 1.950 Office
Vadestedet 6 4700 Næstved 460 Office
Dannebrogsgade 2 5000 Odense C 37.861 Office
Svendborgvej 275 5260 Odense S 2.000 Retail
Møllergade 1 5700 Svendborg 1.051 Retail
Møllergade 79 5700 Svendborg 431 Dwelling
Stines Gård 5700 Svendborg 1.527 Retail
Vilhelmskildevej 1 C 5700 Svendborg 2.573 Office
Albuen 19 6000 Kolding 3.062 Retail
Birkemose Allé 23-35 6000 Kolding 6.522 Office
Birkemosevej 9 6000 Kolding 743 Office
Helligkorsgade 1, Naverstræde 3 6000 Kolding 1.304 Retail
Jernbanegade 33-35 6000 Kolding 2.590 Dwelling
Kolding Midtpunkt (før Cityarkaden) 6000 Kolding 7.587 Retail
Låsbybanke 4-6, Adelgade 16 6000 Kolding 1.997 Office
Fuglsang Allé 4 7000 Fredericia 1.000 Retail
Dæmningen 34 7100 Vejle 3.993 Office
Sjællandsgade 12,16,18 7100 Vejle 10.817 Retail
Engdahlsvej 2 A-B, ejl. 1+2 7400 Herning 1.917 Retail
Silkeborgvej 102 7400 Herning 4.841 Retail
Østergade 30 / Søndergade 2B 7600 Struer 978 Office
Axel Kiers Vej 13 8270 Højbjerg 9.188 Logistic
Århusvej 119-121, Ulrikkasvej 1 8900 Randers 907 Retail
Center Syd 9200 Aalborg SV 2.887 Retail
Total Denmark 270.360
Sweden
Finnslätten 2 72136 Västerås 5.945 Office
Fläkten 11 35241 Växjö 13.500 Office
Galgen 3 58273 Linköping 4.080 Retail
Glasblåsaren 7 58273 Linköping 10.759 Office
Kopparn 10 60223 Norrköping 6.825 Retail
Magnetjärnet 6 58278 Linköping 2.268 Office
Total Sweden 43.377
Property Post code City m2. Type
Germany
Vogteistrasse 3, 5, 7 21079 Hamburg 1.089 Dwelling
In de Krümm 36 21147 Hamburg 1.819 Dwelling
Apothekenstrasse 5-7 21335 Lüneburg 1.488 Dwelling
Grapengiessarstasse 2 21335 Lüneburg 1.841 Retail
Grapengiesserstrasse 16 21335 Lüneburg 1.235 Office
Am Sande 12 21335 Lüneburg 1.195 Dwelling
Dithmarshcerstrasse 1-13 / Krausesstr. 77,79 22049 Hamburg 4.229 Dwelling
Total Germany 12.896
Total Group 326.633

PROJECT PORTFOLIO IN NORDICOM UDVIKLING

At the moment, Nordicom is developing circa 30 small and large projects in a very diversified and attractive project portfolio. The finished projects hold a floorage of circa 500,000 square metres, valued at a total scrap value of circa DKK 11 billion. Of the 500,000 square metres, the building of 23,700 square metres has been initiated as of 30 June 2008. Furthermore, we expect to initiate the building of a further circa 33.000 square metres within circa 6 months. In the coming years we expect the activity level to be fairly unchanged in order to finish projects at circa 25,000-30,000 square metres a year.

At the end of Q2, DKK 2,431.9 mill have been invested in investment property under development and project portfolios. Out of the ongoing projects, of which circa DKK 600 million have been invested in ongoing building, circa DKK 1,800 million have been invested in buildings which are to be developed further, and DKK 225 million have been invested in building sites.

We have raised a loan of circa DKK 1 billion to finance the project properties where building has not been initiated. DKK 675 million of the loan is long-term mortgage credit debt. The current annual rent of the project properties where building has not been initiated amounts to DKK 65 million. The rental value of empty rooms in the project properties amounts to circa DKK 10 million and can be rented out, provided that the development possibilities deteriorate or are delayed.

The following description of the individual projects is divided up according to expected initiation of building:

ONGOING BUILDING

At the moment Nordicom has 6 different building projects with a total floorage of just under 32,000 square metres, and development projects of a floorage of circa 75,000 square metres which will be parcelled out. The ongoing building has an estimated scrap value of circa DKK 835 million, and is divided in aprox 70 % dwellings, aprox. 14 % offices and aproxx 16 % retail.

Dis
ict
lan
tr
p
d
ap
pro
ve
Exi
ing
st
bu
i
l
d
ing
ar
ea
(sq
uar
e
s)
tre
me
Cu
nt
rre
l
ta
ren
j
Pro
ect
f
loo
in
rag
e
l (s
tot
a
qua
re
s)
tre
me
f t
O
his
,
han
de
d-o
ver
(sq
uar
e
s)
tre
me
inin
Rem
a
g
are
a
(sq
uar
e
s)
tre
me
i
l
d
ing
Bu
init
iat
d
e
(sq
uar
e
s)
tre
me
l
ling
Dw
e
(sq
uar
e
s)
tre
me
i
l
Ret
a
(sq
uar
e
s)
tre
me
f
fice
O
(sq
uar
e
s)
tre
me
her
Ot
(sq
uar
e
s)
tre
me
d
Ren
te
l
d
/so
out
(sq
uar
e
s)
tre
me
d
ho
lm,
hag
Lin
Cop
en
en
Yes - 14,
600
3,
600
11,
000
11,
000
11,
000
- - - 2,
600
RO
's H
Ros
ki
l
de
ave
,
Yes - 16,
000
11,
365
4,
635
- - 3,
000
1.6
35
- 1,
635
Ge
de
bje
ken

d,
stve
rgp
ar
,
Yes - f 75
Lan
d a
rea
o
,
tres
squ
are
me
000
etre
sq
uar
e m
d o
d
bui
l
s a
n
wn
e
f ci
ding
2,
400
o
rca
- - - -
f N
d,
d
Por

t o
æst
stve
ve
Yes 000
15,
Yes 000
44,
- 000
44,
500
4,
- 9,
900
30.
900
3,
200
100
11,
Ei
de
lste
dte
k,
bur
r Br
Ham
oo
g
Yes - 4,
900
- 4,
900
4,
900
4,
900
- - - -
d
de
l
fart
den
Mi
vej
1,
O
se
Yes - 3,
300
- 3,
300
3,
300
3,
300
- - - -
lga
l
leru
O
s H
Ba
ave
p,
,
Yes - 11,
400
11,
400
- - - - - - -
l
In t
ota
15,
000
94,
200
26,
365
67,
835
23,
700
19,
200
12,
900
32,
535
3,
200
15,
335

Lindholm, Copenhagen

Lindholm is island number two in Nordicom's Kanalbys-projekt. The building holds a total floorage of 14,600 square metres, and contains 144 dwellings which will be finished successively in 2008. Circa 25 % of them were finished in the initial half-year, and we expect the others to be finished in the second half-year. 64 of the dwellings have been sold, while the other 80 dwellings will be rented out in the second half-year. The project has a total scrap value of circa DKK 500 million.

Ar
1
1,
0
0
0 s
ea
q
ua
re
lue
Scr
irca
D
K
K
3
7
5
ap
va
c
ing
bu
i
l
d
ing
On
g
o
bu
i
l
d
ing
Ne
w
tre
me
s
i
l
l
ion
m
l
l
ing
%
Dw
1
0
0
e
f
f
ice
%
O
0
i
l
%
Re
0
ta

Ro's Have, Roskilde

Ro's Have in Roskilde holds a total project area of circa 16,000 square metres, but a total project value of circa DKK 300 million. Circa 2/3 of the project are finished and handed over, hereof stage one with 5,794 square metres in 2007, and stage two with 5,571 square metres in June 2008. Stage three, which consists of a fully rented out office domicile of 1,570 square metres, is expected to be initiated in the second half-year of 2008. Stage four, which holds circa 3,000 square metres of Retails, is expected to be initiated by the end of 2008 or at the beginning of 2009.

lue
Scr
irca
D
K
K
1
2
0
ap
va
c
bu
l
d
On
ing
i
ing
g
o
ha
d
bu
l
d
P
i
ing
se
Ar
5,
5
7
1 s
tre
ea
q
ua
re
me
s
l
l
i
ion
m
l
l
Dw
ing
0
%
e
f
f
O
ice
2
5
%
l
Re
i
7
5
%
ta

Gedebjergparken, Næstved

Nordicom owns a large plot in Næstved, where it is our intention to make a division of circa 60 parcels to single-family houses, which will be put on sale in August, and a division in further three large plots. We will try to sell off two plots to other developers, while the third will be used for the building of 24 terraced houses within Nordicom's ZEP concept. Within ZEP the goal is that Nordicom must be a central capacity within development, building and sale of environmentally correct dwellings in one or two storeys. To begin with we have focused on super-low-energy houses, or so-called 'passive-houses', with a very low energy consumption and, not least, a heat consumption of only 10-20 % of the normal heat consumption for new houses. The idea is furthermore to gradually develop ZEP's concepts in an increasingly environmentally friendly direction, and the next undertaking, which we have already begun to work into the projects, is the use of allergy and degassing free building material, which will secure a healthy indoor climate. In the long term it is moreover our intention to implement the experience we get from using ZEP in the terraced house area, in the building of blocks of flats, of offices and of Retails. Today ZEP takes its starting point in the PREFAB concept where the production of the dwellings is arranged in super-low-energy room sized units. Nordicom expects to erect the first 10 terraced houses under the ZEP concept in the initial half-year of 2009. At the moment development of the areas is in progress.

lue
Scr
irca
0
D
K
K
1
1
ap
va
c
de
lop
On
ing
t
g
o
ve
me
n
l
l
Pa
ing
t
rce
ou
Ar
2,
4
0
0 s
tre
ea
q
ua
re
me
s
l
l
i
ion
m
l
l
Dw
ing
1
0
0
%
e
f
f
O
ice
0
%
l
Re
i
0
%
ta

Port of Næstved

The project at the Port of Næstved consists of a series of different properties, with a total floorage of circa 15,000 square metres, which are run as normal rental properties. The

district plan makes it possible to develop a series of new buildings within the office and Retail segment, which to some degree requires demolition of existing properties. The building of a new fully rented out headquarters for Maxbank is well under way. The property has an area of circa 4,500 square metres, an expected scrap value at just under DKK 100 million and is expected finished by the end of 2008. In the second half-year we also expect to initiate the building of a new Føtex of 3,700 square metres, which is fully rented out, and a new cinema centre of 2,4000 square metres, which likewise is fully rented out. The expected finishing value of these two buildings amounts to circa DKK 130 million. In the other existing properties, where building has not yet been initiated, the rooms have been rented out. However, here it is possible to construct circa 33,500 square metres of offices and Retails. The total expected scrap value for the entire project amounts to circa DKK 800 million.

Ar
4,
5
0
0 s
ea
q
ua
re
lue
irca
Scr
D
K
K
1
0
0
ap
va
c
bu
l
d
On
ing
i
ing
g
o
ha
d
bu
l
d
i
ing
P
se
tre
me
s
l
l
i
ion
m
l
l
ing
0
%
Dw
e
f
f
O
ice
0
0
%
1
l
i
0
%
Re
ta

Eidelstedter Brook, Hamburg

Nordicom's first developing project in Germany is a housing estate in Hamburg with a total area of 4,900 square metres. The building, which is well under way, will be holding 49 rental dwellings, which are expected finished in the beginning of 2009. The project has been developed with a view to, at a later point, being sold individually as owner-occupied flats.

Ar
4,
9
0
0 s
ea
q
ua
re
lue
Scr
irca
D
K
K
6
5
ap
va
c
bu
l
d
On
ing
i
ing
g
o
bu
l
d
Ne
i
ing
w
tre
me
s
l
l
i
ion
m
l
l
Dw
ing
1
0
0
%
e
f
f
O
ice
0
%
l
Re
i
0
%
ta

Middelfartvej, Odense

Ongoing building of 40 dwellings for rental in the centre of Odense which are expected finished in 2008. The building is the last part of a great project, which also concerns Retails and a fitness centre finished in 2007. The expected scrap value amounts to DKK 65 million. The project has been developed in preparation for renting, but at a later point the dwellings can also be sold individually as owner-occupied flats. The project is expected finished by the end of 2008.

lue
irca
Scr
D
K
K
6
5
ap
va
c
bu
l
d
On
ing
i
ing
g
o
ha
d
bu
l
d
i
ing
P
se
3,
3
0
0 s
Ar
tre
ea
q
ua
re
me
s
l
l
i
ion
m
l
l
ing
0
0
%
Dw
1
e
f
f
O
ice
0
%
l
i
0
%
Re
ta

Olgas Have, Ballerup

In 2005 Nordicom won the by Ballerup Kommune arranged competition about the development of Ballerup Idrætsby, with hotel, terraced houses and flats with a total area of 11,400 square metres. The project is finished by now, and except for four dwellings, the entire area has been sold. The last four dwellings will be rented out in the second halfyear of 2008.

lue
Scr
irca
D
K
K
0
ap
va
c
in
is
he
d
bu
i
l
d
ing
F
ha
d
bu
i
l
d
ing
P
se
Ar
0 s
tre
ea
q
ua
re
me
s
i
l
l
ion
m
l
l
ing
%
Dw
1
0
0
e
f
f
ice
%
O
0
i
l
%
Re
0
ta

BUILDING WHICH WE EXPECT TO INITIATE IN THE SECOND HALF-YEAR OF 2008 OR IN THE FIRST QUARTER OF 2009

In the second half-year of 2008 and in the beginning of 2009 Nordicom plans – at the moment – to initiate building in 12 different cases, with a total building area of just under 33,000 square metres, and an expected scrap value of circa DKK 735 million. Dwellings constitute circa 10 %, offices circa 25 % and Retails circa 65 %. Four of these cases have been described in the previous chapter, but the eight others will be described below.

Dis
ict
lan
tr
p
d
ap
pro
ve
Exi
ing
st
bu
i
l
d
ing
are
a
Cu
nt
rre
l
ta
ren
j
in
Pro
ect
l (s
tot
a
qua
re
s)
tre
me
f t
his
O
,
han
de
d-o
ver
(sq
uar
e
s)
tre
me
inin
Rem
a
g
are
a
(sq
uar
e
s)
tre
me
f
Init
iat
ion
o
bu
i
l
d
ing
(sq
uar
e
s)
tre
me
l
ling
Dw
e
(sq
uar
e
s)
tre
me
i
l
Ret
a
(sq
uar
e
s)
tre
me
f
fice
O
(sq
uar
e
s)
tre
me
her
Ot
(sq
uar
e
s)
tre
me
j
Pro
ect
ar
ea
d
Ren
te
l
d
out
/so
(sq
uar
e
s)
tre
me
ken
köp
ing
Kro
Nor
r
,
Yes 22,
000
Yes 10,
000
- 10,
000
000
1,
- - 10,
000
- -
høj
l
ke
bor
Sta
vej
Tre
vira
Si
ge
g
,
Yes 3,
100
- 3,
100
3,
100
- - 3,
100
- 3,
100
høj
hus
lsin
Ham

He
me
rs
nge
gør
,
Yes 2,
300
No 12,
500
10,
200
2,
300
2,
300
2,
300
- - - -
åst
åst
T
By
T
ter,
rup
cen
rup
Yes 7,
000
- 7,
000
7,
000
- 7,
000
- - 4,
400
Ej
lers
vej
73-
d
77,

stve
200
8
3,
100
No 3,
100
- 3,
100
3,
100
200 000
1,
000
1,
900 -
lag
lse
lag
lse
S
Sto
S
nte
e
rce
r,
e
Yes 34,
700
- 34,
700
3,
000
- 31,
100
3,
600
- -
lstr
bur
Lipp
Ham
e
ass
e,
g
Yes 8,
100
Yes 8,
100
- 8,
100
1,
000
- 8,
100
- - -
f Sv
he
d
bor
Sve
d
bor
T
Por
t o
en
g,
n
g
200
8
3,
300
- 3,
300
3,
300
2,
300
000
1,
- - 900
l
In t
ota
35,
500
81,
800
10,
200
71,
600
23,
800
4,
800
48,
200
17,
700
900 8,
400

Kroken, Norrköping

Nordicom acquired the property Kroken in the second half-year of 2007. The property is situated at a central spot in Norrköping, in a splendid old industrial area with direct access to the channel, Motala Ström. The buildings, which were erected 1909-1945, were originally used for the production of beer, but during the past 20 years they have gradually been converted to a more modern use and today they house, among other things, the restaurant school of the municipality, a museum and a fitness centre. It is Nordicom's plan to further develop offices and Retails of a high standard and a modern quality in the property. Today Kroken is rented out, and consequently the development will happen gradually and in cooperation with the lease-holders. Nordicom is furthermore working on a new basis of authority, which is supposed to make it possible to erect a new building next to the existing ones with a storey area of circa 10,000 square metres.

f
bu
l
d
In
i
ia
ion
i
ing
in
t
t
o
Ar
2
2,
0
0
0 s
ea
q
ua
re
lue
Scr
irca
D
K
K
2
0
0
ap
va
c
he
l
2
0
0
8 a
ies
t
t
t
ea
r
Re
ion
t
no
va
tre
me
s
l
l
i
ion
m
l
l
%
Dw
ing
0
e
f
f
%
O
ice
8
0
l
%
Re
i
2
0
ta

Stagehøjvej, Silkeborg

On Stagehøjvej in Silkeborg, we will be erecting a new domicile for the company Trevira, with a total area of 3,120 square metres. The building, which we expect to initiate in the third quarter of 2008, will be holding administration, development department and storeroom. The expected scrap value amounts to circa DKK 70 million. The project is fully rented out.

f
bu
l
d
i
ia
ion
i
ing
in
In
t
t
o
3,
0
0 s
Ar
1
ea
q
ua
re
lue
Scr
irca
0
D
K
K
7
ap
va
c
he
l
2
0
0
8 a
ies
t
t
t
ea
r
bu
l
d
Ne
i
ing
w
tre
me
s
l
l
i
ion
m
l
l
Dw
ing
0
%
e
f
f
O
ice
1
0
0
%
l
Re
i
0
%
ta

Hammershøj Længehus, Helsingør

Housing project with originally 139 flats to be built and rebuilt. By the end of 2007 77 flats had been sold and handed-over. In the first half-year of 2008 the part of the property which is supposed to be used for the building of 29 common dwellings has been sold, and so has, furthermore, the part of the property which holds 20 rental dwellings. The remaining part of the project consists of a building of 2,300 square metres, which are supposed to be turned into 13 rental dwellings. Momentarily, the project awaits the case handling of the municipality. We expect the renovation to start at the end of 2008. Expected scrap value is circa DKK 30 million.

f
bu
l
d
lue
l
l
%
f
f
%
l
%
In
i
ia
ion
i
ing
in
Re
ion
Ar
2,
3
0
0 s
Scr
irca
D
K
K
3
0 m
Dw
ing
1
0
0
O
ice
0
Re
i
0
t
t
t
tre
ta
o
no
va
ea
q
ua
re
me
s
ap
va
c
e
------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ --

2008 at the earliest

Taastrup Bycenter

Project of building a new Retailping centre in Tåstrup Bymidte with a total area of circa 7,000 square metres. Apart from two convenience Retails, of 3.000 square metres and 800 square metres respectively, the new Retailping centre will be holding a series of sale goods Retails and an attractive café environment. Situated at the one end of Tåstrup Hovedgade, in connection with the station, optimal visibility and easy access for customers will be secured. We expect to initiate the building in 2008/2009. The expected scrap value is circa DKK 175 million. 65 % of the project has been rented out.

f
bu
l
d
In
i
ia
ion
i
ing
in
t
t
o
lue
Scr
irca
D
K
K
1
7
5
ap
va
c
he
l
2
0
0
8 a
ies
t
t
t
ea
r
bu
l
d
Ne
i
ing
w
Ar
7,
0
0
0 s
tre
ea
q
ua
re
me
s
l
l
i
ion
m
l
l
%
Dw
ing
0
e
f
f
%
O
ice
0
l
%
Re
i
1
0
0
ta

Ejlersvej, Næstved

Existing buildings which have been used for office, Retail and display with an area of 3,100 square metres. Our idea is to change the use of the buildings, renovate and extend. Momentarily the frame work for the use of the buildings is being negotiated with the municipality. Renovation and renting will be initiated in the first quarter of 2009. Expected scrap value amounts to circa DKK 50 million.

f
bu
l
d
In
i
ia
ion
i
ing
in
t
t
o
Ar
3,
1
0
0 s
ea
q
ua
re
lue
Scr
irca
D
K
K
5
0
ap
va
c
he
l
ies
2
0
0
9 a
t
t
t
ea
r
ion
Re
t
no
va
tre
me
s
i
l
l
ion
m
l
l
ing
%
Dw
0
e
f
f
ice
%
O
5
0
i
l
%
Re
5
0
ta

Slagelse Storcenter

Nordicom owns a plot by Kinavej and Japanvej in Slagelse. It is possible to erect circa 35,000 square metres of large-scale sale Retailping centre on the plot. In the initial half-year of 2008 there was some work on using a very large part of the plot for a general building materials Retail, but this plan has been abandoned. Instead the plan is to develop the area in stages of 2-4,000 square metres each, with a view to making Retailping units in the size 600-1,500 square metres. In fully developed state, we expect the area to hold 20-25 large Retails. We expect to initiate the building of the first stage by the end of 2008 or at the beginning of 2009. Total expected scrap value amounts to circa DKK 500 million.

f
bu
l
d
ha
In
i
ia
ion
i
ing
in
P
t
t
o
se
d
bu
l
d
i
ing
Ar
ea
3
4,
7
0
0 s
Scr
q
ua
re
ap
va
lue
irca
D
K
K
5
0
0
Dw
c
l
l
ing
0
%
O
e
f
f
ice
0
%
l
Re
i
1
0
0
%
ta
-- --------------------------------------------------------------------------------------------- ------------------------------------------- -------------------------------------------------------------- ------------------------------------------------------ ----------------------------------- ------------------------- ----------------------------------------

|--|

Lippelstrasse, Hamburg

In the initial half-year of 2008 Nordicom has acquired a characteristic office building of 15 storeys situated at the Port of Hamburg. The building, which was erected in the mid-1970s, is one of the highest in the area and has an amazing view over the Port and the city. Nordicom plans to make a phased renovation of the building in order to give it a high standard and a modern quality. The building is rented out today, and consequently the renovation will happen in cooperation with the lease-holders. Apart from the currently builtup areas, we work on creating possibilities of building more.

f
bu
l
d
In
i
ia
ion
i
ing
in
t
t
o
Ar
8,
1
0
0 s
ea
q
ua
re
lue
Scr
irca
D
K
K
1
5
0
ap
va
c
he
l
2
0
0
8 a
ies
t
t
t
ea
r
Re
ion
t
no
va
tre
me
s
l
l
i
ion
m
l
l
%
Dw
ing
0
e
f
f
%
O
ice
1
0
0
l
%
Re
i
0
ta

The Port of Svendborg

Plot at the Port of Svendborg, where we expect to be able to erect a Retail for Fakta and 15 dwellings. The purchase of the property depends on the passing of a new district plan. We do not expect to be able to initiate the building until the end of 2008 or the beginning of 2009 at the earliest. The framework district plan for the area gives permission to a Fakta of maximum 1,000 square metres and offices, dwellings or other Retails of maximum 2,300 square metres. In total, buildings of 3,300 square metres. Expected scrap value amounts to circa DKK 60 million. The industrial part of the project has been rented out.

f
i
ia
ion
bu
i
l
d
ing
in
In
t
t
o
3,
3
0
0 s
Ar
ea
q
ua
re
Scr
lue
irca
6
0
D
K
K
ap
va
c
he
l
2
0
0
9 a
ies
t
t
t
ea
r
bu
l
d
Ne
i
ing
w
tre
me
s
l
l
i
ion
m
l
l
Dw
ing
6
5
%
e
f
f
O
ice
0
%
l
Re
i
3
5
%
ta

BUILDING WHICH WE EXPECT TO INITIATE IN 2009 AT THE EARLIEST

At the moment Nordicom is working on 10 different projects with a total possible area of 94,000 square metres. We expect to initiate the building in 2009 at the earliest. As regards most of the projects, a full or partial rental is a precondition for initiating the building. At the moment we expect a level for initiation of new building of 25-35,000 square metres in 2009.

21 August 2008 Interim report H1 2008

Notes

Dis
ict
lan
tr
p
d
ap
pro
ve
Exi
ing
st
bu
i
l
d
ing
a (
are
squ
are
s)
tre
me
Cu
nt
rre
l
ta
ren
Pro
j
ect
ar
ea
in t
l
ota
(sq
uar
e
s)
tre
me
f t
O
his
,
han
de
d o
ver
(sq
uar
e
s)
tre
me
Rem
inin
a
g
are
a
(sq
uar
e
s)
tre
me
f
Init
iat
ion
o
bu
i
l
d
ing
(sq
uar
e
s)
tre
me
l
ling
Dw
e
(sq
uar
e
s)
tre
me
i
l
Ret
a
(sq
uar
e
s)
tre
me
f
fice
O
(sq
uar
e
s)
tre
me
Ot
her
(sq
uar
e
s)
tre
me
d
Ren
te
l
d
out
/so
(sq
uar
e
s)
tre
me
hw
eize
ka
den
lag
lse
Sc
S
ra
e
,
200
9
9,
300
- 9,
300
9,
300
- 3,
900
5,
400
- -
dve
hag
Am
r St
j,
Cop
age
ran
en
en
200
8
19,
000
Yes 55,
000
- 55,
000
4,
300
44,
600
2,
000
8,
400
- -
lsin
la
dse
lsin
He
Sta
tion
He
ge
sp
n,
ge
200
8
7,
500
- 7,
500
7,
500
- 5,
500
1,
500
500 -
Sun
hin
e H
Ko
l
din
s
ous
e,
g
200
9
1,
320
- 1,
320
1,
320
1,
320
- - - -
lato
köp
ing
Reg
Nor
u
rn,
r
Yes Yes 000
5,
- 000
5,
- - - - 000
5,
-
d
levv
d
der
Ran
ej,
O
200
8
lot
be
l
P
to
par
ce
le
d o
ut
- - - - -
de
Ast
ej,
Røn
ersv
Yes 400 - 400 - 400 - - - -
kr
åni
hus
k
ker
S
Sne
ste
ngs
ene
n
,
Yes 1,
300
- 1,
300
- 1,
300
- - - -
ken
d
Lag

stve
une
par
,
Yes 7,
600
- 7,
600
- 7,
600
- - - -
de
67
d o
her
Kon
t
gen
sga
an
s
O
den
se
Yes 800
5,
- 800
5,
800
5,
000
4,
800
1,
- -
l
In t
ota
19,
000
93,
220
0 93,
220
28,
220
59,
220
13,
200
15,
300
5,
500
0

Schweizerarkaden, Slagelse

The project by the Schweizerarkaden i Slagelse was originally though to have Retails on the ground floor and dwellings on the upper floors, but owing to recession on the housing market, the project has been redesigned in the initial half-year of 2008. We now plan to combine the Retails on the ground floor with offices on the upper floors. We expect the entire project to eventually contain an area of circa 9,300 square metres. We expect to initiate the building in 2009 at the earliest. The total expected scrap value amounts to circa DKK 200 million.

f
bu
l
d
In
i
ia
ion
i
ing
in
t
t
o
Ar
9,
3
0
0 s
ea
q
ua
re
lue
Scr
irca
D
K
K
2
0
0
ap
va
c
he
l
2
0
0
9 a
ies
t
t
t
ea
r
bu
l
d
Ne
i
ing
w
tre
me
s
l
l
i
ion
m
l
l
%
Dw
ing
0
e
f
f
%
O
ice
5
0
l
%
Re
i
5
0
ta

Amager Strandvej, Copenhagen

In the project area across from Amager Strandpark, between Øresundsvej, Krimsvej og Amager Strandvej, Københavns Kommune has principally approved the new district plan for the area, which hereafter has been submitted to consultation. We are dealing with a total project area which fully extended will contain circa 160,000 square metres of dwellings,

offices, Retails as well as cultural and educational institutions. The buildings in the new area will be a mix of new and old, and will hold both two-storeyed terraced houses and high-rise blocks of a maximum of circa 20 storeys. The variety and quality of the spaces between the houses have been some of the leading elements of the development of the new district. Nordicom's properties in the area cover an existing building area of just under 19,000 square metres, which have been rented out. The new district plan makes it possible for Nordicom to erect a storey area of circa 55,000 square metres by means of a combination of renovation of the existing buildings and new building. Nordicom's project, the development of which is phased, will be containing dwellings, offices and Retails. First stage, which we expect to initiate by the middle of 2009, consists of circa 50 terraced houses following Nordicom's ZEP concept. The buildings, which have been prefabricated without external heat supply and with an indoor climate marking, will come in two storeys of circa 110 square metres, with roof terrace, sea view and 50 meters to the beach.

f
bu
l
d
In
i
ia
ion
i
ing
in
t
t
o
Ar
5
5,
0
0
0 s
ea
q
ua
re
lue
Scr
irca
D
K
K
1,
6
0
0
ap
va
c
he
l
ies
2
0
0
9 a
t
t
t
ea
r
ha
d
bu
i
l
d
ing
P
se
tre
me
s
i
l
l
ion
m
l
l
ing
%
Dw
8
0
e
f
f
ice
%
O
1
0
i
l
%
Re
1
0
ta

Stationspladsen, Helsinge

The station, the end of the walking district, and the ring road constitute the physical setting of the new city centre of circa 7,500 square metres in Helsinge. As part of the project, it has been decided that considerable changes of the infrastructure of the city centre were needed. At the moment the project awaits decision about the design of this city centre. We expect to initiate the project in 2009 at the earliest. Expected scrap value is circa DKK 150 million.

f
bu
l
d
In
i
ia
ion
i
ing
in
t
t
o
Ar
7,
5
0
0 s
ea
q
ua
re
lue
Scr
irca
D
K
K
1
5
0
ap
va
c
he
l
ies
2
0
0
9 a
t
t
t
ea
r
bu
i
l
d
ing
Ne
w
tre
me
s
i
l
l
ion
m
l
l
ing
%
Dw
0
e
f
f
ice
%
O
3
0
i
l
%
Re
7
0
ta

Sunshine House, Kolding

In the initial half-year of 2008 Nordicom has initiated cooperation with Teknologisk Institut og Videnscenter for Industrielt Byggeri about the development of the next generation of Danish designed prefabricated low-energy terraced houses. The project contains 12 terraced houses, which are to be erected near Kolding and are expected to be finished before the Climate Change Conference in Copenhagen at the end of 2009. The concept, which is based on Danish design and adjusted to three-dimensional building-modules, is manufactured under supervised conditions in heated halls. The building-modules have a degree of completion of 80 % when they leave the factory. The houses are executed as super-low-energy houses after the so-called 'passive-house standard' which has the great advantage that the heating expense comes down to 10 % owing to the effective

isolation of the house. The indoor climate is also improved through an effective electronically controlled ventilation of the house. The experience and knowledge which we gather from the cooperation will be made available for everyone, for instance via planned workshops.

f
i
ia
ion
bu
i
l
d
ing
in
In
t
t
o
Ar
1,
3
2
0 s
ea
q
ua
re
he
l
2
0
0
9 a
ies
t
t
t
ea
r
bu
l
d
i
ing
Ne
w
tre
me
s
lue
l
l
Scr
irca
2
0 m
i
ion
D
K
K
ap
va
c
l
l
ing
0
0
%
Dw
1
e
f
f
O
ice
0
%
l
i
0
%
Re
ta

Regulatorn, Norrköping

At the end of 2009 Nordicom acquired the property, Regulatorn 3 in Himmelstalund in Norrköping – which is situated in an industrial area with storeroom and logistics properties in direct connection with a newly planned motorway exit. Apart from the already existing buildings on the property, there is an adjoining empty plot, where it is possible to develop a new building for logistics purposes. Nordicom is working on finding users for this project opportunity, and plans to initiate the building when the user is in place.

f
bu
l
d
In
i
ia
ion
i
ing
in
t
t
o
Ar
5,
0
0
0 s
ea
q
ua
re
he
l
2
0
0
9 a
ies
t
t
t
ea
r
bu
l
d
Ne
i
ing
w
tre
me
s
lue
l
l
Scr
irca
D
K
K
6
0 m
i
ion
ap
va
c
l
l
%
Dw
ing
0
e
%
Log
is
ics
1
0
0
t
l
%
Re
i
0
ta

Randlevvej, Odder

In Odder Nordicom owns a plot with a scenic situation close to the centre of the town. The work with changing the status of the area from country to city zone is in progress, and when the plan foundation is in place, the idea is to develop the area and sell the circa 90 plots for single-family houses which the area is expected to be holding. We expect the changes of the plan foundation to be approved by the beginning of 2009. The total expected scrap value for the project amounts to circa DKK 90 million.

f
bu
l
d
In
i
ia
ion
i
ing
in
t
t
o
he
l
2
0
0
9 a
ies
t
t
t
ea
r
l
l
Pa
ing
t
rce
ou
lue
l
l
Scr
irca
D
K
K
9
0 m
i
ion
ap
va
c
lo
%
P
1
0
0
t
f
f
%
O
ice
0
l
%
Re
i
0
ta

Astersvej, Rønde

A small plot of 1,000 square metres for the erection of 4 terraced houses within Nordicom's ZEP concept. Initiation of the building awaits the result of a test construction of similar houses in the project in Gedebjergparken.

f
i
ia
ion
bu
i
l
d
ing
in
In
t
t
o
Ar
4
0
0 s
ea
q
ua
re
2
0
0
9 a
he
l
ies
t
t
t
ea
r
Z
E
B
tre
me
s
Scr
lue
irca
8 m
i
l
l
ion
D
K
K
ap
va
c
l
l
ing
0
0
%
Dw
1
e
f
f
O
ice
0
%
i
l
0
%
Re
ta

Skråningshusene, Snekkersten

A plot in an existing housing area with the possibility of erecting 10 terraced houses in two storeys with a total area of 1,300 square metres. The houses can be manufactured within Nordicom's ZEP concept. Initiation of the project awaits results of the test construction of similar houses in Gedebjergparken.

f
bu
l
d
In
i
ia
ion
i
ing
in
t
t
o
Ar
1,
3
0
0 s
ea
q
ua
re
he
l
2
0
0
9 a
ies
t
t
t
ea
r
Z
E
B
tre
me
s
lue
l
l
Scr
irca
D
K
K
3
0 m
i
ion
ap
va
c
l
l
%
Dw
ing
1
0
0
e
f
f
%
O
ice
0
l
%
Re
i
0
ta

Lagunaparken, Næstvej

On a hilly plot, sloping down towards Susåen in Næstved, Nordicom owns a plot where 70 terraced houses in two storeys can be erected, with a total area of 7,600 square metres. The houses can be manufactured within Nordicom's ZEP concept. Initiation of the project awaits the result of the test construction of similar houses in the project in Gedebjergparken.

f
bu
l
d
In
i
ia
ion
i
ing
in
t
t
o
Ar
7,
6
0
0 s
ea
q
ua
re
lue
Scr
irca
D
K
K
1
5
0
ap
va
c
he
l
2
0
0
9 a
ies
t
t
t
ea
r
Z
E
B
tre
me
s
l
l
i
ion
m
l
l
Dw
ing
1
0
0
%
e
f
f
O
ice
0
%
l
Re
i
0
%
ta

Kongensgade 67 m.fl., Odense

Project to the erection of a new building in Kongensgade i Odense (walking district) with Retails on the ground floor and dwellings on the upper floors. In addition to this, an old building situated in Vindegade will be renovated. This building can be used for retail trade, office and dwelling. The work includes new building and renovation. Expected scrap value is DKK 150 million.

f
i
ia
ion
bu
i
l
d
ing
in
In
t
t
o
8
0
0 s
Ar
5,
ea
q
ua
re
Scr
lue
irca
0
D
K
K
1
5
ap
va
c
he
l
2
0
0
9 a
ies
t
t
t
ea
r
bu
l
d
Ne
i
ing
w
tre
me
s
l
l
i
ion
m
l
l
Dw
ing
8
0
%
e
f
f
O
ice
0
%
l
Re
i
2
0
%
ta

21 August 2008 Interim report H1 2008

Notes

BUILDING WHICH WE EXPECT TO INITIATE IN 2010 AT THE EARLIEST

lan
Dis
ict
tr
p
d
ap
pro
ve
Exi
ing
st
bu
i
l
d
ing
ar
ea
(sq
uar
e
s)
tre
me
Cu
nt
rre
l
ta
ren
j
Pro
ect
ar
ea
in t
l
ota
(sq
uar
e
s)
tre
me
f t
his
O
,
han
de
d o
ver
(sq
uar
e
s)
tre
me
inin
Rem
a
g
a (
are
squ
are
s)
tre
me
f
Init
iat
ion
o
bu
i
l
d
ing
(sq
uar
e
s)
tre
me
l
ling
Dw
e
(sq
uar
e
s)
tre
me
l
Ret
i
a
(sq
uar
e
s)
tre
me
f
fice
O
(sq
uar
e
s)
tre
me
her
Ot
(sq
uar
e
s)
tre
me
d
Ren
te
l
d
/so
out
(sq
uar
e
s)
tre
me
hav
hag
Eng
e B
Co
ryg
ge,
pen
en
200
9
10,
000
Yes 70,
000
- 70,
000
15,
000
60,
000
- 10,
000
- -
d S
bor
den
hag
Ve
tig
Cop
e,
en
en
200
9
15,
000
Yes 55,
600
- 55,
600
10,
000
36,
200
2,
000
17,
400
- -
Å
ft
bro
vej,
CO
OP
l
bor
Lo
g
200
9
13,
000
Yes 24,
000
- 24,
000
- - 24,
000
- - -
lev
dga
de
lev
Her
Hov
17,
He
e
r
201
0
45,
000
Yes 50,
800
- 50,
800
- - 44,
400
3,
100
3,
300
5,
000
lstr
l
ke
bor
Kej
ej
84,
86
00
Si
upv
g
201
0
55,
000
Yes 49,
700
- 49,
700
- - 49,
700
- - -
l
In
tota
138
000
,
250
100
,
0 250
100
,
25,
000
96,
200
120
100
,
30,
500
3,
300
5,
000

Enghave Brygge, Copenhagen

Between Tømmergraven and Frederikshomsløbet at the Port of Copenhagen Nordicom is the driving force behind the development of a new city district of more than 200,000 square metres in storeys. Of the total area we expect 1/3 to be industrial while we plan to use the rest for housing purposes. The buildings will be terraced houses in storeys and blocks of flats with a maximum of 12 storeys. In the initial half-year of 2008 the plans for the new city district have been worked on in workRetails with Københavns Kommune, Københavns Havn and the different plot owners. We have reached a fundamental agreement about the main part of the area. We now try to integrate the plan in the new municipal plan which will be approved by the middle of 2009. We expect our project to be containing circa 70,000 square metres of new building. The project will be erected in stages of circa 15,000 square metres, and will be containing circa 1/3 industry and 2/3 dwelling. Expected possible initiation of building in 2010.

f
bu
l
d
i
ia
ion
i
ing
in
In
t
t
o
0,
0
0
0 s
Ar
7
ea
q
ua
re
lue
Scr
irca
2,
0
0
0
D
K
K
ap
va
c
he
l
2
0
1
0 a
ies
t
t
t
ea
r
ha
d e
P
ion
t
se
rec
tre
me
s
l
l
i
ion
m
l
l
Dw
ing
6
5
%
e
f
f
O
ice
3
0
%
l
Re
i
5
%
ta

Ved Stigborderne, Copenhagen SV

'Ved Stigbordene' is the designation of a property with a building area of circa 15,000 square metres, which is situated in the southern part of Sluseholmen at the Port of Copenhagen, and can be used for the further development of Nordicom's Kanalbys-projekt, where the two first islands with the designations Fyrholm and Lindholm (33,000

square metres) already have been developed. The plan foundation makes it possible to erect new buildings of a total area of 55,600 square metres, which will be divided into circa 25 % industry and 75 % dwelling. The already existing buildings are rented out. The building will happen in stages, and we expect it to be initiated in 2010. The total expected scrap value amounts to circa DKK 2,000 million.

f
bu
l
d
In
i
ia
ion
i
ing
in
t
t
o
Ar
5
5,
6
0
0 s
ea
q
ua
re
lue
Scr
irca
D
K
K
2,
0
0
0
ap
va
c
he
l
2
0
1
0 a
ies
t
t
t
ea
r
ha
d e
P
ion
t
se
rec
tre
me
s
l
l
i
ion
m
l
l
%
Dw
ing
1
0
0
e
f
f
%
O
ice
0
l
%
Re
i
0
ta

Loftbrovej 17, Nørresundby

On Loftbrovej 17 in Nørresundby has acquired a property with an area of 13,000 square metres and a very visible situation near the motorway to Frederikshavn. The property is fully rented out, with Kvickly and Jysk Sengetøj as the most important lease-holders. It is the idea to optimise the use of the existing buildings, as well as create possibility of developing the retail trade on the property.

f
i
ia
ion
bu
i
l
d
ing
in
In
t
t
o
Ar
1
3,
0
0
0 s
ea
q
ua
re
lue
irca
Scr
D
K
K
2
ap
va
c
0
0
he
l
2
0
0 a
ies
1
t
t
t
ea
r
ha
d e
ion
P
t
se
rec
tre
me
s
l
l
i
ion
m
l
l
ing
0
%
Dw
e
f
f
O
ice
0
%
l
i
0
0
%
Re
1
ta

Herlev Hovedgade 17

The property which has an existing area of 45,000 square metres, is situated in the heart of Herlev by exit 21 at Motorring 3 and directly facing Frederikssundvejen. The buildings are presently rented out to office, production and storeroom purposes. In cooperation with Herlev Kommune, Nordicom has initiated the development of a new plan foundation which will make it possible to change the property into a Retailping centre with an area of circa 50,000 square metres. The conversion requires a new plan foundation which cannot be initiated until 2011 at the earliest. The part of a future centre which will be used for convenience goods has been rented out, conditioned by the establishment of the centre.

f
i
ia
ion
bu
i
l
d
ing
in
In
t
t
o
Ar
5
0,
0
0
0 s
ea
q
ua
re
lue
irca
Scr
D
K
K
1,
0
0
0
ap
va
c
he
l
2
0
ies
1
1 a
t
t
t
ea
r
bu
l
d
i
ing
Ne
w
tre
me
s
l
l
i
ion
m
l
l
ing
0
%
Dw
e
f
f
O
ice
0
%
1
l
i
9
0
%
Re
ta

Kejlstrupvej 84, Silkeborg

The property, which has a plot area of 100,000 square metres, is situated by the approach road which will be constructed in connection with the new motorway to Silkeborg. Nordicom is working on creating possibilities of developing a new city district on the property, with a building area of about 80,000 square metres, of which circa 35,000 square metres will be used for a Retailping centre, so we expect. The existing buildings on the property are fully rented out today, but will be vacated in connection with the lease-holder's moving out of the production to foreign countries in 2010. We expect the building to be initiated in 2011 at the earliest, when the lease-holder has moved out. The total scrap value of the project amounts to DKK 2,000 million.

f
bu
l
d
In
i
ia
ion
i
ing
in
t
t
o
Ar
8
0,
0
0
0 s
ea
q
ua
re
lue
Scr
irca
D
K
K
2,
0
0
0
ap
va
c
he
l
ies
2
0
1
1 a
t
t
t
ea
r
ha
d e
ion
P
t
se
rec
tre
me
s
i
l
l
ion
m
l
l
ing
%
Dw
2
0
e
f
f
ice
%
O
4
0
i
l
%
Re
4
0
ta

nordicom

10 Firtures and operational equipment

A mounts in DKK thousands 30.06.2008 30.06.2007
Costprice as at 1 January 16,959 11,425
C u rren cy rate a djustments $-2$ $\theta$
A cces sions 2,011 4,528
D is posals $-920$ $-1,672$
Cost price as at 30 June 18,048 14,281
Depreciation and write-downs as at 1 J anuary $-8,229$ $-5.420$
C u rren cy rate a djustments $\Omega$ $\Omega$
De preciation for the period $-1.684$ $-1,280$
Reversed depreciation and write-downs at disposal 377 49 7
Depreciation and write-downs as at 30 June $-9,536$ $-6,203$
Accounting value as at 30 June 8,512 8,078

21 August 2008 Interim report H1 2008 Notes

nordicom

11 Equity statement

Amounts in DKK thousands Share
capital
Reserves for
exchange
rate
adjustments
Reserves
for
in ves tm en t
property net
re valuation
Reserve for
revaluation
by the
e quity
method
Retained
earnings
Proposed
dividend
Equity, parent
company's
shareholders
Equity,
m inority
in teres ts
T otal
equity
Equity as at 1 January 2007 312,786 $-14$ 625,891 11,355 191,791 40,662 1,182,471 $-17$ 1,182,454
Equity movements for the period
Total revenues for the period
Inclusion of share-based remuneration
$-2$ 46,279 $-90$ 5,922
987
0 52,109
987
$-35$ 52,074
987
Dividend paid
Dividend of own shares
Sale of own shares
361
7,222
$-40,301$
$-361$
$-40, 301$
$\Omega$
7,222
$-40,301$
$\Omega$
7,222
O ther adjustments
Equity movements 2007, total
$\bf{0}$ $-2$ 46,279 -90 12
14,504
$-40,662$ 12
20,029
$-35$ 12
19,994
Equity as at 30 June 2007 312,786 $-16$ 672,170 11,265 206,295 0 1,202,500 $-52$ 1,202,448
Equity as at 1 January 2008 312,786 $-1,402$ 753,314 526 276,763 43,790 1,385,777 463 1,386,240
Equity movements for the period
Total revenues for the period
Inclusion of share-based remuneration
$-665$ 53,773 $-526$ 8,324
477
0 60,906
477
288 61,194
477
Tax effect of share-based remuneration
Dividend paid
Dividend on own shares
$-119$
2,126
$-41,664$
$-2,126$
$-119$
$-41,664$
$\Omega$
$-119$
$-41,664$
$\Omega$
Purchase of own shares
Equity movements in 2008, total
$\mathbf{0}$ $-665$ 53,773 $-526$ $-65,300$
$-54,492$
$-43,790$ $-65,300$
$-45,700$
288 $-65,300$
$-45,412$
Equity as at 30 June 2008 312,786 $-2,067$ 807,087 0 222,271 0 1,340,077 751 1,340,828

11 Equity statement, continued

Provisions for value adjustment

Provisions for value adjustment cover exchange rate differences arising through the conversion of accounts for companies with a functional currency other than Danish kroner.

Provisions for net revaluation of investment properties

Provisions for net revaluation of investment properties relate to the difference between cost price and market value for the group's investment properties.

Provisions for revaluation by the equity method

Provisions for revaluation by the equity method relate to the difference between cost price and intrinsic value for investments in associated companies and joint ventures.

Dividend

The dividend of DKK 40.662m paid in 2007 corresponds to DKK 13.00 per share. The dividend of DKK 44.790m paid in 2008 corresponds to DKK 14.00 per share.

Nordicom's dividend policy is that the dividend should rise by at least DKK 1.00 per share, per year.

The distribution of dividends to the shareholders of Nordicom A/S will have no taxation consequences for Nordicom A/S.

12 Share capital

A mou nts in DK K tho us a nd s 30.06.2008 30.06.2007
S ha re ca pita l as a t 1 J a nu ary 31 2,78 6 31 2,78 6
S ha re capita l a s at 30 June 31 2,78 6 31 2,78 6

T h e s h are c ap ital co ns is ts of 3,12 7,85 8 s h are s at DK K 1 00

N o s h are s ha ve s p ecial ri gh ts .

nordicom

Notes

13 Own shares

Num ber Nominal
value
% of share
capital
As at 1 January 2007
Utilis ed through the exercise of share options
S old in the period
Acquired in the period
67,803
$-40,000$
0
0
6,780
$-4,000$
0
0
2.2%
$-1.3%$
$0.0\%$
$0.0\%$
As at 30 June 2007 27,803 2,780 $0.9\%$
As at 1 January 2008
Utilis ed through the exercise of share options
S old in the period
Acquired in the period
51,361
0
$\Omega$
100,500
5,136
0
0
10,050
$1.6\%$
$0.0\%$
$0.0\%$
3.2%
As at 30 June 2008 151,861 15,186 4.9%

The acquisitions during the period have occurred with a view to being used in the company's share option programme.

All of the company's own shares are held by Nordicom A/S. With the authorization of the general meeting, the board is entitled, until 17 June 2007, to acquire a maximum of 10% of the company's shares at the market price at the time of acquisition, subject to a deviation of up to 10.0%.

14 Illiquid operating items etc.

YTD YT D Q 2 Q 2
A mounts in DKK thousands 2008 2007 2008 2007
De preciation and write-downs 1.617 1,999 767 1,042
Revaluations of investment property, etc. $-73.892$ $-63.818$ $-42.949$ $-30,383$
P rofits on sales of properties $-15,347$ 515 $-15,347$ $-128$
P rofits from ass com panies and joint ventures 1.571 89 1.571 89
S hare-based remun., trans. to profit and loss 477 987 239 494
O ther adjustments 104 $-425$ $-667$ 90
Total adjustments - 85,470 $-60.653$ $-56.386$ $-28.796$

nordicom

Notes

15 Change in operating capital

A mounts in DKK thousands YTD
2008
YTD
2007
Q2
2008
Q 2
2007
C hanges in receivables
Changes in trading book of mortgage deeds and debt
$-12,769$ $-54.520$ $-28.264$ $-49,251$
ins truments 669 33,721 208 512
Change in provisions $-9,413$ 35,564 1,279 $\Omega$
C h anges in de posits 1,663 2,831 1,737 2,412
C hanges in other debt $-43,815$ $-843$ $-6,089$ $-52,418$
Changes in operating capital, total $-63,665$ 16,753 $-31,129$ -98,745

16 Closely-related parties

Closely-related parties are defined as the Nordicom group, the Nordicom board, and the CEO of Nordicom, including other external companies, who are signing members of Nordicom's management.

The companies in the Nordicom group comprise subsidiaries, associated companies and joint ventures in which Nordicom A/S has a controlling or significant influence.

During the financial period, the following transactions have taken place between Nordicom and its closely-related parties:

Amounts in DKK thousands YTD
2008
YTD
2007
Q2
2008
02
2007
Senior management
Nordicom's sales of services to senior management, including
fee for the administration of one property.
20 20 10 10
Nordicom's sale of car to management 575 0 575 $\Omega$
Nordicom's purchase of services from legal firm in which
the chairm an of the board is a partner.
79 271 259

All transactions are based on market conditions.

No closely-related parties exert a controlling influence in Nordicom A/S.

Talk to a Data Expert

Have a question? We'll get back to you promptly.