Quarterly Report • Aug 24, 2022
Quarterly Report
Open in ViewerOpens in native device viewer

| Operating events during the second quarter | ||
|---|---|---|
| At the Skären 9 property in Bibliotekstan, the training concept IGNITE Training Hub signed a lease for about 800 sq m. |
The project to redevelop the women's floor of the NK department store in Stockholm was completed. The redeveloped floor offers many new concepts from international and Scandinavian brands.
The café concept Backstube and the poké bowl restaurant Poh Keh opened in the Grönlandet Södra 11 property on Drottninggatan in Stockholm.
In the property Kåkenhusen 40 on Kungsgatan in Stockholm, KG10 has extended and expanded its office lease in conjunction with renegotiation. KG10 thus leases a total of approximately 5,300 sq m.
At Fyran in Gothenburg, Professionals Nord and Talentwise signed leases for a total of about 550 sq m of office space.
Ulrika Frisk was appointed as new Head of Human Resources at Hufvudstaden and will be a member of Group Management. She will take up the position in September.
| Jan–Jun | Jan–Jun | Jan–Dec | |||
|---|---|---|---|---|---|
| SEK m | 2022 | 2021 | 2021 | ||
| Net revenue, property management, gross | 1,006 | 954 | 1,936 | ||
| Rent revenue, intra-Group | -101 | -63 | -153 | ||
| Net revenue, property management, net | 905 | 891 | 1,783 | ||
| Gross profit, property management | 599 | 615 | 1,221 | ||
| Unrealised changes in property value, investment properties | 410 | 407 | 2,579 | ||
| Operating profit | 1,035 | 1,036 | 3,865 | ||
| Net profit for the period | 756 | 769 | 2,955 | ||
| Fair value of properties, SEK bn | 49.6 | 46.3 | 48.8 | ||
| Net loan-to-value ratio, properties, % | 18.5 | 19.4 | 17.9 | ||
| Interest coverage ratio, multiple | 8.1 | 9.4 | 9.3 | ||
| EPRA vacancy rate, % | 5.5 | 6.5 | 5.9 | ||
| EPRA EPS, SEK | 2.48 | 2.46 | 5.10 | ||
| EPRA NRV per share, SEK | 201 | 186 | 199 |
Net revenue from property management excluding intra-Group rents of SEK 100.6 million (63.0) totalled SEK 905.4 million (890.7) for the period. The increase was attributable primarily to decreased rent reductions for stores and restaurants, indexation as well as higher gross rents related to renegotiations and new leases. Net revenue were charged with higher rent losses for vacant premises attributable to the Inom Vallgraven 12 block in Gothenburg where the Johanna project is ongoing. Operating costs amounted to SEK -306.5 million (-276.1). Property tax increased due to provisions for new property tax assessments and the cost has mainly been invoiced onward to the tenants. Operating costs increased during the period mainly related to higher energy prices, rental and marketing costs. The cost of maintenance was higher than normal. Gross profit was SEK 598.9 million (614.6) excluding intra-Group rents.
The turnover-based rent supplement is reported in the fourth quarter. The turnover-based rent supplement for the preceding year totalled SEK 8.8 million. Apart from the turnover-based rent supplement, there are no other material seasonal variations in rents.
The property management results for each business area are reported on page 9.
Other segments comprise NK Retail and other operations. Other operations consist of Cecil Coworking, NK e-commerce and the parking business in Parkaden AB.
NK Retail accessed the NK business on February 3, 2021. Net revenue amounted to SEK 358.5 million (222.8). Costs excluding intra-Group rents of SEK -67.3 million (-36.3) were SEK -334.1 million (-188.9). Gross profit for NK Retail excluding intra-Group rental costs was SEK 24.4 million (33.9). Profit during the first quarter was charged with effects resulting from Covid-19 restrictions and recommendations. Sales for NK Retail are impacted by seasonal variations, with the first quarter of the year normally being the weakest and the fourth quarter the strongest.
Net revenue for other operations amounted to SEK 64.3 million (39.0). The increase was mainly attributable to higher revenue for Cecil Coworking and the parking business in Parkaden AB. Costs excluding intra-Group rents of SEK -33.3 million (-26.7) were SEK -36.6 million (-34.0). Gross profit excluding intra-Group rental costs was SEK 27.7 million (5.0).
For further information, see Segment Reporting on page 9.
Central administration totalled SEK -25.5 million (-24.5). Unrealised changes in the value of investment properties totalled SEK 409.6 million (406.8). For further information, see pages 4-5.
Net financial income and expense totalled SEK -81.7 million (-66.8). Borrowing costs totalled SEK -70.4 million (-55.6), of which fees for new mortgages comprised SEK -5.1 million (-). Leasing costs, primarily ground rents, totalled SEK -11.3 million (-11.2). For further information, see pages 5-6.
The Group's tax for the period was SEK -197.3 million (-199.6), of which SEK -42.3 million (-64.5) in current tax and SEK -155.0 million (-135.1) in deferred tax. The decline in current tax and increase in deferred tax were mainly due to higher deductible expenses for investments in properties.
The consolidated net profit was SEK 756.1 million (769.4).
The fair value of the Hufvudstaden property holdings is based on an internal valuation, where classification takes place on level 3 according to IFRS 13. The assessed value as at June 30, 2022 was SEK 49,630 million (48,790 at year-end). The increase is attributable to positive unrealised changes in value and investments. Rentable floor space totalled approximately 386,600 square metres (386,500 at yearend).
The total rental vacancy rate as at June 30, 2022 was 8.5 per cent (7.3 at year-end) and the total floor space vacancy rate was 13.4 per cent (10.2 at yearend). The rental vacancy rate, excluding current development projects (EPRA vacancy rate), totalled 5.5 per cent (5.9 at year-end).
Total investments were SEK 458.9 million (313.2), of which investments in properties and other non-current assets were SEK 458.9 million (273.4).
At present, current and planned projects are worth approximately SEK 3 billion. Major projects are presented in the table below.
A project to redevelop the women's floor of the NK department store in Stockholm was completed. The design of the departments and the layout of the floorplan has been modified to improve customer flows. The offering has been strengthened with international and Scandinavian brands.
| City | Property | Status | Type of premises | Project floor space (sq m) |
Of which added floor space (sq m) |
Estimated investment1) (SEK m) |
Estimated completion (year) |
|---|---|---|---|---|---|---|---|
| Stockholm | Vildmannen 7 | Current | Office, retail & residential |
4,800 | 4,800 | 800 | 2023 |
| Stockholm | Orgelpipan 7 | Local planning | Office | - | - | - | - |
| Gothenburg | Inom Vallgraven 12 block |
Current | Office, retail & restaurant |
31,600 | 11,600 | 2,200 | 2025/2026 |
| Gothenburg | Inom Vallgraven 3:2 |
Current | Residential | 1,300 | - | 160 | 2022/2023 |
| Gothenburg | NK Gothenburg | Current | Retail | 2,900 | - | 85 | 2022 |
| Gothenburg | NK Gothenburg | Local planning | Office, retail & restaurant |
- | - | - | - |
1) Includes estimated costs for rent losses and financing that are continuously recognised in profit and loss as well as costs for evacuation. The investment in the Vildmannen 7 property includes extraordinary costs resulting from the fire in 2017.
Half-year Report January–June 2022 Hufvudstaden 3
In NK Gothenburg, the creation of new aisles and departments on the women's floor is mainly complete. Some work remains as regards letting of premises in the project.
The process of connecting more departments to increase the product range of NK e-commerce continued during the second quarter of the year.
In Vildmannen 7 in Bibliotekstan, the foundation work was completed in 2021. The work on the new frame was completed this year and trusses around the existing facades were dismantled. The roof was largely completed during the second quarter. The renovation of the preserved facades, the fitting of windows and installation work is ongoing. A lease was signed earlier with Cirio Advokatbyrå for approximately 2,200 square metres of office space. Interest is considerable for the project's remaining spaces. The new building will offer highly modern and efficient offices as well as attractive stores in a unique environment. The building will be accessed in stages in 2023.
In Gothenburg, planning, demolition, foundation and frame reinforcement and other preparatory work continued in the initial phase of the extensive redevelopment and expansion of the Johanna project in the Inom Vallgraven 12 block. The first of two cranes has been erected. The local plan allows for additional building permissions of around 15,000 square metres in gross area. Building permission for the project was obtained at the end of 2021 and a partnership agreement was previously signed with NCC as the main contractor. The project is expected to lead to an increase in the lettable area of approximately 11,600 square metres. Completion is expected in late 2025 or early 2026. In the Inom Vallgraven 3:2 property, the conversion into housing and major maintenance measures are in progress. The project is expected to be completed at the end of 2022.
At the end of each quarter, Hufvudstaden carries out an internal valuation of each individual property. The purpose of the valuation is to assess the fair value of the property holdings. To assure the quality of the valuation, external valuations of parts of the property holdings are obtained at least once a year. A continuous update is made during the year of the internal valuation of the properties in order to take account of purchases, sales and investments. Hufvudstaden also examines on a continuous basis whether there are other indications of changes in the fair value of the properties. These indications could take the form, for example, of major leases, terminations, and material changes in the yield requirements.
In the light of the above, the assessed unrealised change in the value of the property holdings for the period was SEK 409.6 million (406.8). The total value of the property holdings at June 30, 2022 was SEK 49.6 billion, including investments made during the period. The unrealised increase in value was primarily due to the effect of higher rents for offices.
The average yield requirement is unchanged compared to the first quarter of 2022 and stood at 3.5 per cent at the above valuation (3.5 at year-end).
Valuation of the property holdings is carried out by assessing the fair value of each individual property. The valuation is made using a variation on the location price method, known as the net capitalisation method. The method involves setting the market's yield requirement in relation to the net operating income of the properties. In the case of other project properties and undeveloped land, the valuation is
based on a completed building with a deduction for construction costs, as well as financial costs and the cost of vacant space that arose during the construction period.
The yield requirement is based on information compiled about the market's yield requirement for actual purchases and sales of comparable properties in similar locations. If few or no deals are concluded in the property's sub-area, transactions in the adjoining area are analysed. Even transactions that have yet to be finalised or other impacting factors provide guidance on market yield requirements.
The yield requirement can vary between different regions and different sub-areas within the regions. Account is also taken of the type of property, the technical standard, the construction of the building, and major investment requirements. For leasehold properties, the calculation is based on a yield requirement that is 0.20 percentage points higher than for equivalent properties where the land is freehold. The net operating income of the properties is based on market rent revenue, the long-term rental vacancy rate, and normalised operating and maintenance costs. If there is greater uncertainty than normal, this is offset by the increased direct yield requirements in the valuation.
When carrying out the valuation, the following yield requirement figures for office and retail properties have been applied:
| Stockholm | 3.1-3.5 per cent |
|---|---|
| Gothenburg | 4.0-4.8 per cent |
| Property holdings, average | 3.5 per cent |
1) Valuation date: June 30, 2022
Fair value is an estimation of the probable sales price on the market at the time of the valuation. However, the price can only be set when a transaction has been completed. In the case of an external property valuation, a range is often given to indicate the degree of uncertainty surrounding the estimates of fair value. The value range is usually +/- 5 per cent but can vary depending, among other things, on the market situation, the technical standard of the property, and investment requirements. Hufvudstaden's property holdings are valued at SEK 49.6 billion, with a degree of uncertainty of +/- 5 per cent, which means that the estimated fair value varies by +/- SEK 2.5 billion. Below are the key factors that influence the valuation and the consequent impact on profit or loss before tax.
| Sensitivity analysis, property valuation 1) | |||
|---|---|---|---|
| Impact on | ||
|---|---|---|
| profit or loss | ||
| Change, +/- | before tax, +/- | |
| Rental revenue | SEK 100/sq m | SEK 1,110 m |
| Property costs | SEK 50/sq m | SEK 555 m |
| Rental vacancy rate | 1.0 percentage points | SEK 670 m |
| Yield requirement | 0.25 percentage points SEK 3,580 m |
1) Valuation date: June 30, 2022
To assure the quality of the valuation, external estimates were obtained from three independent valuation companies: Cushman & Wakefield, Forum Fastighetsekonomi and Newsec Advice. The external valuation as at June 30, 2022 comprises ten properties, equivalent to 37 per cent of the internally assessed fair value. The basis for selection was that the properties should represent variations in property category, town, location, technical standard, and construction standard. The properties that underwent an external valuation as at June 30, 2022 were Achilles 1, Grönlandet Södra 11, Hästskon 10, Kvasten 6, Orgelpipan 7, Oxhuvudet 18, Packarhuset 4 and Rännilen 8 in Stockholm, as well as Inom Vallgraven 10:9 (NK Gothenburg) and Nordstaden 8:24 (part of) in Gothenburg.
The external valuation companies set a fair value of SEK 19.3 billion. Hufvudstaden's internal valuation of the same properties was SEK 18.4 billion. The internal valuations thus concur well with the external.
Based on the valuation of the property holdings, the net reinstatement value (EPRA NRV) is SEK 40.7 billion or SEK 201 per share. Net tangible assets (EPRA NTA) amounted to SEK 38.3 billion or SEK 190 per share after a deduction for estimated deferred tax. This assessment is based on current tax legislation and market practice, which means that properties can be sold via a limited company without tax implications. The assessed deferred tax has been assumed to be 5 per cent.
| SEK/ | ||
|---|---|---|
| SEK m | share | |
| Equity according to the balance sheet | 31,296.1 | 155 |
| Reversal | ||
| Deferred tax1) | 9,432.9 | 46 |
| EPRA NRV | 40,729.0 | 201 |
| Deduction | ||
| Intangible assets | -91.1 | 0 |
| Estimated fair liability, deferred tax 5% | -2,289.5 | -11 |
| EPRA NTA | 38,348.4 | 190 |
| Reversal | ||
| Intangible assets as above | 91.1 | 0 |
| Deferred tax in its entirety | -7,143.4 | -35 |
| EPRA NDV | 31,296.1 | 155 |
1) Deferred tax according to the balance sheet related to investment ' properties and right-of-use assets attributable to ground rents.
In Stockholm City, activity in the office rental market was good during the second quarter of the year. The demand was mainly for modern, flexible office premises in the best locations. Vacancy rates were stable or decreased somewhat. In Stockholm's most attractive locations – Bibliotekstan, Norrmalmstorg/Hamngatan, and the Hötorget area – market rents for modern offices were estimated at SEK 6,500–8,800 per square metre and year, excluding the property tax supplement. In the market for retail premises, the number of stakeholders rose following several leases being signed. The market rents for retail premises in prime commercial locations were in the range of SEK 11,000–24,000 per square metre and year, excluding the property tax supplement.
In the central sub-markets of Gothenburg, the demand was mainly for modern and flexible office premises. Vacancies rose slightly and market rents in the most attractive locations were between SEK 3,100– 3,900 per square metre and year, excluding the property tax supplement. For retail premises in central commercial locations, market rents were between SEK 3,000–13,000 per square metre and year, excluding the property tax supplement.
The outcome from the Group's renegotiations was positive for office premises and negative for retail premises. During the period, a total of 38,500 square metres were renegotiated at a rental value of SEK 223 million. On average, the renegotiations result in an increase in rent of approximately 4 per cent.
Hufvudstaden's financing requirements are met through a number of the major Nordic banks and the capital market. Total borrowings as at June 30, 2022 amounted to SEK 9,100 million (9,200 at year-end). Interest-bearing net debt was SEK 8,463 million (8,018 at year-end). In addition, leasing debt according to IFRS 16 amounted to SEK 712 million (716 at yearend), and total net debt was SEK 9,175 million (8,734 at year-end). In addition to outstanding loans, there are unutilised loan commitments amounting to SEK 4,500 million.
Hufvudstaden has an MTN programme totalling SEK 12,000 million, and a commercial paper programme amounting to SEK 3,000 million. The outstanding amount in bonds was SEK 7,800 million and SEK 300 million in commercial paper. Hufvudstaden ensures that at any point in time there are unutilised loan assurances to cover all outstanding commercial paper. As at June 30, 2022, cash and cash equivalents and unutilised loan commitments amounted to SEK 5,137 million, which covers all maturities in the capital market for the next three years.
| Framework/ | ||
|---|---|---|
| Loan/facility type | facility volume | Utilized |
| MTN programme | 12,000 | 7,800 |
| Comm. paper programme | 3,000 | 300 |
| Bank loans incl. loan commitments | 5,500 | 1,000 |
The average fixed interest period was 2.1 years (2.2 at year-end), the average capital tie-up period was 2.5 years (2.6 at year-end), and the average effective rate of interest was 1.5 per cent (1.3 at year-end) including and 1.4 per cent (1.2 at year-end) excluding costs for unutilised loan commitments. The capital tie-up period for commercial paper loans was calculated based on the underlying loan commitments. To achieve the desired interest payment structure, borrowing takes place at both a fixed and variable rate of interest. Of the long-term borrowings, SEK 5,500 million carries a fixed rate of interest. Financial assets and liabilities are recognised at amortised cost, which essentially concurs with fair value, apart from the bond loans. For bond loans with a fixed rate of interest, the surplus value is SEK 314.8 million (13.0 at year-end). These values were calculated on the basis of level 2 in IFRS 13, which means that the value has been calculated based on official market listings.
| Maturity, | Credit amount | AER, % | Proportion, | ||
|---|---|---|---|---|---|
| year | SEK m | 1) 2) | % | ||
| < 1 | 3,600 | 1.8 | 40 | ||
| 1 - 2 | 1,000 | 1.4 | 12 | ||
| 2 - 3 | 1,500 | 1.1 | 16 | ||
| 3 - 4 | 1,500 | 1.2 | 16 | ||
| 4 - 5 | 1,500 | 1.6 | 16 | ||
| Total | 9,100 | 1.5 | 100 |
1) The credit margins in the tables are allocated to the period in which the credit is reported.
2) The average effective rate excluding cost for unutilised loan commitments was 1.4 per cent.
| Maturity, | Credit Utilised: | ||||
|---|---|---|---|---|---|
| Year | Agree ment |
Bank loans |
Bonds/Commer. paper |
Total Unutilised | |
| < 1 | 2,600 | - | 2,600 | 2,600 | - |
| 1 - 2 | 3,000 | 500 | 1,000 | 1,500 | 1,500 |
| 2 - 3 | 3,000 | 500 | 1,500 | 2,000 | 1,000 |
| 3 - 4 | 2,500 | - | 1,500 | 1,500 | 1,000 |
| 4 - 5 | 2,500 | - | 1,500 | 1,500 | 1,000 |
| Total | 13,600 | 1,000 | 8,100 | 9,100 | 4,500 |
A framework for green bonds was established in September 2021. The aim is to finance green properties and investments in projects promoting climate transition and sustainability. A total of SEK 1.5 billion has been issued in green bonds. In June 2022, Hufvudstaden raised its first green bank loan of SEK 0.5 billion. In total, green financing amounts to SEK 2.0 billion, corresponding to 22 per cent of the total loan portfolio. Moving forward, the goal is to gradually transition completely to green financing.
Net revenue from property management excluding intra-Group rents of SEK 50.3 million (29.3) totalled SEK 456.7 million (465.4), a decrease of 2 per cent. Net revenue was charged with increased rent losses for vacant premises attributable to the Inom Vallgraven 12 block in Gothenburg where the Johanna project is ongoing. Operating expenses amounted to SEK -145.8 million (-134.6). Property tax increased due to provisions for new property tax assessments and the cost has mainly been invoiced onward to the tenants. Operating costs were higher during the quarter, mainly as a result of increased expenses for renting, marketing and energy. Gross profit from property management excluding intra-Group rents of SEK 50.3 million (29.3) totalled SEK 310.9 million (330.8), a decrease of 6 per cent.
Net revenue for NK Retail amounted to SEK 194.4 million (148.4). Costs excluding intra-Group rents of SEK -33.6 million (-15.5) were SEK -171.2 million (-129.2). Gross profit for NK Retail excluding intra-Group rental costs was SEK 23.2 million (19.2).
Net revenue for other operations amounted to SEK 33.3 million (21.1). Costs excluding intra-Group rents of SEK -16.7 million (-13.8) were SEK -19.5 million (-17.3). Gross profit excluding intra-Group rental costs was SEK 13.8 million (3.8).
Changes in value of investment properties amounted to SEK 182.6 million (642.4). Net financial income and expense totalled SEK -43.7 million (-33.2) of which fees for new mortgages comprised SEK -5.1 million (-).
Hufvudstaden Class A shares are listed on Nasdaq Stockholm. The company's Class C shares were delisted from Nasdaq Stockholm in January 2020. The company had 37,809 shareholders at the end of the period. The proportion of foreign ownership as at June 30, 2022 was 20.0 per cent (24.9 at year-end) of the total number of outstanding shares. The Class A share price as at June 30, 2022 was SEK 113.00, and total market capitalisation of all shares based on the Class A share price was SEK 23.9 billion.
| Largest shareholder groups, June 30, 2022 | ||
|---|---|---|
| ------------------------------------------- | -- | -- |
| Shareholder groups | Number of | Number of |
|---|---|---|
| shares, % | votes, % | |
| L E Lundbergföretagen | 45.2 | 87.9 |
| AMF | 6.9 | 1.4 |
| State Street Bank and Trust | 3.7 | 0.8 |
| BNY Mellon Funds | 3.0 | 0.6 |
| Citi Bank | 2.5 | 0.5 |
| JP Morgan Funds | 2.3 | 0.5 |
| BNP Paribas | 2.0 | 0.4 |
| Länsförsäkringar | 1.6 | 0.3 |
| Spiltan Aktiefond | 1.3 | 0.2 |
| Other shareholders | 27.3 | 6.5 |
| Shares outstanding | 95.8 | 99.1 |
| Company holdings | 4.2 | 0.9 |
| Total number of issued shares | 100.0 | 100.0 |
At the 2001 Annual General Meeting, a conversion clause was added to Hufvudstaden's articles of association. Shareholders have the right at any time to request conversion of Class C shares into Class A shares. In the first half of 2022, 20 Class C shares were converted into Class A shares.
| Number of | Number | Equity | Votes | |
|---|---|---|---|---|
| Share class | shares | of votes | % | % |
| A (1 vote) | 203,000,100 | 203,000,100 | 96.1 | 19.7 |
| C (100 votes) | 8,271,833 | 827,183,300 | 3.9 | 80.3 |
| Total | 211,271,933 | 1,030,183,400 | 100.0 | 100.0 |
Treasury shares held at June 30, 2022 totalled 8,965,000 Class A shares, corresponding to 4.2 per cent of all shares issued and 0.9 per cent of the total number of votes. No buyback took place during the period or after the end of the reporting period. At the 2022 Annual General Meeting, the Board of Directors was granted renewed authorisation to acquire Class A shares up to 10 per cent of all issued shares and to transfer treasury shares held by the company.
| Total | |||
|---|---|---|---|
| number | Treasury | Other share | |
| Million shares | of shares | shares | holders |
| As at January 1, 2022 | 211.3 | 9.0 | 202.3 |
| Buyback | - | - | - |
| As at June 30, 2022 | 211.3 | 9.0 | 202.3 |
The Group is mainly exposed to financing, interest and credit risks and changes in the value of its property holdings.
The geopolitical security situation in Europe has deteriorated sharply due to the war in Ukraine following Russia's invasion. This has resulted in negative effects on the financial markets. There is also some concern about disruptions in deliveries, which may affect our operations in the future, primarily in ongoing and planned projects. Inflation is at its highest level for a long time, largely driven by higher prices for energy, food and materials. To combat inflation, several central banks have increased policy rates.
Other than the above, no other material risks or uncertainties have been identified apart from those described in the 2021 Annual and Sustainability Report.
There were no material transactions with related parties during the year.
In order to achieve the EU's climate goals and objectives under the European Green Deal, the EU has decided on a taxonomy whose purpose is to define which economic activities are sustainable. In accordance with the mandatory reporting for 2021, Hufvudstaden reported the extent to which the Group's activities are taxonomy eligible. The information is published as part of the 2021 Annual and Sustainability Report.
Hufvudstaden applies the EU-endorsed IFRS standards. This interim report for the Group has been prepared in accordance with IAS 34 Interim Financial Reporting, and applicable provisions of the Swedish Annual Accounts Act. Disclosures according to IAS 34.16A are presented in both the financial statements and in other parts of the interim report.
Accounting policies and computation bases remained unchanged from the most recent Annual and Sustainability Report.
New and amended standards that took effect in 2022 have not had any significant effects on the Group's financial reporting.
Interim Report Jan-Sep 2022 November 10, 2022 Year-end Report for 2022 February 16, 2023 Annual and Sustainability Report 2022 March 2023 Annual General Meeting 2023 March 23, 2023
The information in this Interim Report is information that Hufvudstaden AB (publ) is obligated to publish under the EU Market Abuse Regulation and the Securities Market Act. The information was published through the auspices of the persons named below on August 24, 2022.
This information is also published on Hufvudstaden's website, www.hufvudstaden.se.
Questions can be answered by Anders Nygren, President, or Åsa Roslund, Vice President and CFO, on +46 (0)8 762 90 00.
| April June |
April June |
January June |
January June |
January December |
|
|---|---|---|---|---|---|
| GROUP, SEK m | 2022 | 2021 | 2022 | 2021 | 2021 |
| Net revenue1) | |||||
| Property management, gross | 507.0 | 494.7 | 1,006.0 | 953.7 | 1,936.5 |
| Rent revenue, intra-Group | -50.3 | -29.3 | -100.6 | -63.0 | -153.0 |
| Property management, net Other segments |
456.7 227.7 |
465.4 169.5 |
905.4 422.8 |
890.7 261.8 |
1,783.5 704.4 |
| 684.4 | 634.9 | ||||
| 1,328.2 | 1,152.5 | 2,487.9 | |||
| Property management expenses | -4.9 | -4.7 | -16.4 | -10.4 | -26.3 |
| Maintenance | -82.0 | -77.8 | -167.7 | -161.2 | -326.1 |
| Operation and administration | -57.4 | -50.7 | -119.4 | -101.6 | -204.2 |
| Property tax | -1.5 | -1.4 | |||
| Depreciation Property management expenses |
-145.8 | -134.6 | -3.0 | -2.9 | -5.8 |
| Other segments, gross expenses | -241.0 | -175.8 | -306.5 | -276.1 | -562.4 |
| Rental expenses, intra-Group | 50.3 | 29.3 | -471.3 | -285.9 | -734.9 |
| Other segments, net expenses | -190.7 | -146.5 | 100.6 | 63.0 | 153.0 |
| -336.5 | -281.1 | -370.7 | -222.9 | -581.9 | |
| Operating expenses | -677.2 | -499.0 | -1,144.3 | ||
| Gross profit | 347.9 | 353.8 | 651.0 | 653.5 | 1,343.6 |
| - of which Property management | 310.9 | 330.8 | 598.9 | 614.6 | 1,221.1 |
| - of which Other segments | 37.0 | 23.0 | 52.1 | 38.9 | 122.5 |
| Central administration | -12.7 | -12.3 | -25.5 | -24.5 | -57.9 |
| Operating profit before changes in value | 335.2 | 341.5 | 625.5 | 629.0 | 1,285.7 |
| Changes in value, investment properties | 182.6 | 642.4 | 409.6 | 406.8 | 2,579.3 |
| Operating profit or loss | 517.8 | 983.9 | 1,035.1 | 1,035.8 | 3,865.0 |
| Financial income and expense | -43.7 | -33.2 | -81.7 | -66.8 | -138.9 |
| Profit or loss before tax | 474.1 | 950.7 | 953.4 | 969.0 | 3,726.1 |
| Tax | -98.0 | -195.0 | -197.3 | -199.6 | -770.8 |
| Net profit or loss | 376.1 | 755.7 | 756.1 | 769.4 | 2,955.3 |
| Other comprehensive income | - | - | - | - | - |
| Total comprehensive income or loss for the | |||||
| period | 376.1 | 755.7 | 756.1 | 769.4 | 2,955.3 |
| Average number of outstanding shares | 202,306,933 | 202,306,933 | 202,306,933 | 202,306,933 | 202,306,933 |
| Net earnings for the period per share before and | |||||
| after dilution, SEK | 1.86 | 3.73 | 3.74 | 3.80 | 14.61 |
1) For a breakdown of net revenue, see table on page 10.
| GROUP, SEK m | June 30, 2022 |
June 30, 2021 |
December 31, 2021 |
|---|---|---|---|
| Investment properties | 49,629.7 | 46,312.1 | 48,789.6 |
| Right of use assets | 711.3 | 719.1 | 715.4 |
| Other non-current assets | 158.6 | 151.3 | 147.5 |
| Total non-current assets | 50,499.6 | 47,182.5 | 49,652.5 |
| Current assets | 1,019.4 | 953.4 | 1,446.3 |
| Total assets | 51,519.0 | 48,135.9 | 51,098.8 |
| Equity | 31,296.1 | 28,880.2 | 31,066.0 |
| Non-current interest-bearing liabilities | 6,500.0 | 6,800.0 | 7,000.0 |
| Deferred tax liabilities | 9,317.1 | 8,636.6 | 9,162.1 |
| Non-current leasing liabilities | 703.6 | 710.5 | 706.9 |
| Other non-current liabilities | 99.8 | 86.7 | 87.7 |
| Other provisions | 29.5 | 30.5 | 31.9 |
| Total non-current liabilities | 16,650.0 | 16,264.3 | 16,988.6 |
| Current interest-bearing liabilities | 2,600.0 | 2,050.0 | 2,200.0 |
| Current leasing liabilities | 8.5 | 9.3 | 9.4 |
| Other liabilities | 964.4 | 932.1 | 834.8 |
| Total current liabilities | 3,572.9 | 2,991.4 | 3,044.2 |
| Total equity and liabilities | 51,519.0 | 48,135.9 | 51,098.8 |
| January June |
January June |
January December |
|
|---|---|---|---|
| GROUP, SEK m | 2022 | 2021 | 2021 |
| Equity, opening balance | 31,066.0 | 28,616.5 | 28,616.5 |
| Total comprehensive income or loss for the period | 756.1 | 769.4 | 2,955.3 |
| Dividend | -526.0 | -505.8 | -505.8 |
| Equity, closing balance | 31,296.1 | 28,880.2 | 31,066.0 |
| GROUP, SEK m | January June 2022 |
January June 2021 |
January December 2021 |
|---|---|---|---|
| Income before tax | 953.4 | 969.0 | 3,726.1 |
| Depreciation/impairments | 32.6 | 24.2 | 38.9 |
| Changes in value, investment properties | -409.6 | -406.8 | -2,579.3 |
| Other changes | -2.5 | 4.3 | 5.3 |
| Income tax paid | -42.3 | -64.5 | -110.3 |
| Cash flow from current operations | |||
| before changes in working capital | 531.6 | 526.2 | 1,080.7 |
| Increase/decrease in inventory | -9.4 | -58.2 | -93.5 |
| Increase/decrease in operating receivables | -119.3 | -156.2 | -4.5 |
| Increase/decrease in operating liabilities | 141.7 | 108.1 | 11.6 |
| Cash flow from current operations | 544.6 | 419.9 | 994.3 |
| Acquisition of business | - | -39.8 | -39.8 |
| Investments in properties | -430.5 | -268.8 | -573.8 |
| Investments in other non-current assets | -28.4 | -4.6 | -14.7 |
| Cash flow from investments | -458.9 | -313.2 | -628.3 |
| Loans raised | 1,300.0 | 2,600.0 | 4,250.0 |
| Amortization of loan debt | -1,400.0 | -2,400.0 | -3,700.0 |
| Amortization of leasing debt | -4.8 | -7.2 | -11.8 |
| Dividend paid | -526.0 | -505.8 | -505.8 |
| Cash flow from financing | -630.8 | -313.0 | 32.4 |
| Cash flow for the period | -545.1 | -206.3 | 398.4 |
| Cash and cash equivalents at the beginning of the period | 1,182.0 | 783.6 | 783.6 |
| Cash and cash equivalents at the period-end | 636.9 | 577.3 | 1,182.0 |
| Cash flow from current operations per share, SEK | 2.69 | 2.08 | 4.91 |
| Cash flow for the period per share, SEK | -2.69 | -1.02 | 1.97 |
The Group's operations are divided into three segments, property management, NK Retail and other operations. Other operations comprise of Cecil Coworking (Business Area Stockholm) and NK e-commerce and the parking business in Parkaden AB (Business Area NK). The segments are divided into the business areas, which are in line with the Company's operational control system. Business Area Stockholm Business Area NK Business Area Gothenburg Intra-Group elimination Total Jan-Jun Jan-Jun Jan-Jun Jan-Jun Jan-Jun Jan-Jun Jan-Jun Jan-Jun Jan-Jun Jan-Jun GROUP, SEK m 2022 2021 2022 2021 2022 2021 2022 2021 2022 2021 Property management Net revenue 625.9 577.3 233.6 215.9 146.5 160.5 -100.6 -63.0 905.4 890.7 Expenses -144.4 -121.9 -110.5 -104.7 -51.6 -49.5 -306.5 -276.1 Gross profit property management 481.5 455.4 123.1 111.2 94.9 111.0 -100.6 -63.0 598.9 614.6 NK Retail1) Net revenue 358.5 222.8 358.5 222.8 Expenses -401.4 -225.2 67.3 36.3 -334.1 -188.9 Gross profit NK Retail -42.9 -2.4 67.3 36.3 24.4 33.9 Other operations2) Net revenue 20.1 3.6 44.2 35.4 64.3 39.0 Expenses -17.3 -11.3 -52.6 -49.4 33.3 26.7 -36.6 -34.0 Gross profit other operations 2.8 -7.7 -8.4 -14.0 33.3 26.7 27.7 5.0 Central administration -25.5 -24.5 Changes in value, investment properties 409.6 406.8 Operating profit or loss 1,035.1 1,035.8 Financial income and expense -81.7 -66.8 Profit or loss before tax 953.4 969.0
1) NK Retail accessed the NK-operations on February 3, 2021.
2) Cecil Coworking opened on February 1, 2021.
| Group | Parent Company | ||||||
|---|---|---|---|---|---|---|---|
| Jan-Jun | Jan-Jun | Jan-Dec | Jan-Jun | Jan-Jun | Jan-Dec | ||
| SEK m | 2022 | 2021 | 2021 | 2022 | 2021 | 2021 | |
| Rent revenue | 914.9 | 879.2 | 1,787.4 | 683.8 | 654.4 | 1,322.6 | |
| Service revenue | 54.8 | 50.5 | 96.5 | 22.5 | 21.8 | 43.7 | |
| Sale of goods | 358.5 | 222.8 | 604.0 | - | - | - | |
| Total net revenue | 1,328.2 | 1,152.5 | 2,487.9 | 706.3 | 676.2 | 1,366.3 |
| GROUP | June 30, 2022 |
June 30, 2021 |
Full year 2021 |
|---|---|---|---|
| Property-related | |||
| Rentable floor space, 1,000 m2 | 386.6 | 386.7 | 386.5 |
| Rental vacancy rate, % | 8.5 | 7.6 | 7.3 |
| Floor space vacancy rate, % | 13.4 | 9.7 | 10.2 |
| Fair value, SEK bn | 49.6 | 46.3 | 48.8 |
| Surplus ratio, % | 69.5 | 71.0 | 71.0 |
| Net operating income, SEK m | 699.5 | 677.6 | 1,374.1 |
| Financial | |||
| Return on equity, % | 3.8 | 4.2 | 9.9 |
| Return on capital employed, % | 4.0 | 4.3 | 9.8 |
| Equity ratio, % | 61 | 60 | 61 |
| Interest coverage ratio, multiple | 8.1 | 9.4 | 9.3 |
| Debt/equity ratio, multiple | 0.3 | 0.3 | 0.3 |
| Net loan-to-value ratio, properties, % | 18.5 | 19.4 | 17.9 |
| Gross margin, % | 49.0 | 56.7 | 54.0 |
| Data per share | |||
| Net earnings per share for the period, SEK | 3.74 | 3.80 | 14.61 |
| Equity, SEK | 154.70 | 142.75 | 153.56 |
| Properties, fair value, SEK | 245.32 | 228.92 | 241.17 |
| Number of outstanding shares, 1,000 | 202,307 | 202,307 | 202,307 |
| Average number of outstanding shares, 1,000 | 202,307 | 202,307 | 202,307 |
| Number of issued shares, 1,000 | 211,272 | 211,272 | 211,272 |
| EPRA | |||
| EPRA Earnings (Earnings from property mgmt. after nom. tax), SEK m | 501 | 497 | 1,032 |
| EPRA EPS, SEK | 2.48 | 2.46 | 5.10 |
| EPRA NRV (Net reinstatement value), SEK m | 40,729.0 | 37,631.4 | 40,340.0 |
| EPRA NRV per share, SEK | 201 | 186 | 199 |
| EPRA NTA (Net tangible assets), SEK m | 38,348.4 | 35,405.5 | 37,992.3 |
| EPRA NTA per share, SEK | 190 | 175 | 188 |
| EPRA NDV (Net disposal value), SEK m | 31,296.1 | 28,880.2 | 31,066.0 |
| EPRA NDV per share, SEK | 155 | 143 | 154 |
| EPRA vacancy rate, % | 5.5 | 6.5 | 5.9 |
| Apr-Jun | Jan-Mar | Oct-Dec | Jul-Sep | Apr-Jun | Jan-Mar | Oct-Dec | Jul-Sep | |
|---|---|---|---|---|---|---|---|---|
| GROUP | 2022 | 2022 | 2021 | 2021 | 2021 | 2021 | 2020 | 2020 |
| Share price, series A share, SEK | 113.00 | 133.80 | 135.20 | 131.10 | 145.50 | 127.00 | 136.20 | 124.90 |
| Net revenue, SEK m | 684 | 644 | 703 | 632 | 635 | 518 | 463 | 434 |
| Return on equity, % | 4.0 | 3.1 | 9.8 | 5.3 | 4.5 | 2.1 | -4.8 | -2.8 |
| Return on equity, adjusted % | 2.9 | 2.6 | 3.0 | 3.3 | 3.4 | 2.8 | 3.0 | 2.7 |
| Equity ratio, % | 61 | 60 | 61 | 60 | 60 | 59 | 60 | 61 |
| Gross margin, % | 50.8 | 47.1 | 48.7 | 55.0 | 55.7 | 57.9 | 64.6 | 70.5 |
| Surplus ratio, % | 71.2 | 67.8 | 68.2 | 73.5 | 72.8 | 69.2 | 67.7 | 71.0 |
| Net operating income, SEK m | 361.2 | 338.3 | 333.3 | 363.2 | 360.1 | 317.5 | 307.4 | 303.9 |
| Net earnings per share for the | ||||||||
| period, SEK | 1.86 | 1.88 | 8.33 | 2.48 | 3.73 | 0.07 | -2.27 | 0.38 |
| Equity per share, SEK | 154.70 | 152.84 | 153.56 | 145.23 | 142.75 | 139.02 | 141.45 | 143.72 |
| EPRA EPS, SEK | 1.33 | 1.15 | 1.28 | 1.36 | 1.31 | 1.15 | 1.21 | 1.16 |
| EPRA NRV per share, SEK | 201 | 199 | 199 | 189 | 186 | 182 | 184 | 187 |
| Cash flow per share from current | ||||||||
| operations, SEK | 1.45 | 1.24 | 1.47 | 1.37 | 1.15 | 0.93 | 1.37 | 1.46 |
Hufvudstaden applies the European Securities and Markets Authority (ESMA) Guidelines on Alternative Performance Measures. According to these guidelines, alternative performance measures refer to a financial measurement of earnings performance, financial position, financial result or cash flow not defined according to IFRS or the Swedish Annual Accounts Act. Hufvudstaden is also a member of the European Public Real Estate Associations (EPRA) and reports financial key figures defined according to EPRA. Below is the derivation of alternative performance measures. For definitions, see page 14.
| June 30, | June 30, | Full year | |
|---|---|---|---|
| SEK m Net asset value, see page 5. |
2022 | 2021 | 2021 |
| Net debt Non-current interest-bearing liabilities |
6,500 | 6,800 | 7,000 |
| Non-current leasing liabilities | 704 | 711 | 707 |
| Current interest-bearing liabilities | 2,600 | 2,050 | 2,200 |
| Current lease liabilities | 8 | 9 | 9 |
| Cash and cash equivalents | -637 | -577 | -1,182 |
| Net debt | 9,175 | 8,993 | 8,734 |
| Equity ratio | |||
| Equity | 31,296 | 28,880 | 31,066 |
| Total assets | 51,519 | 48,136 | 51,099 |
| Equity ratio, % | 61 | 60 | 61 |
| Net loan-to-value ratio, properties | |||
| Net debt | 9,175 | 8,993 | 8,734 |
| Carrying amount, properties | 49,630 | 46,312 | 48,790 |
| Net loan-to-value ratio, properties, % | 18.5 | 19.4 | 17.9 |
| Interest coverage ratio | |||
| Profit or loss before tax | 1,497 1) | 1,531 1) | 3,726 |
| Reversal of changes in value | -410 | -407 | -2,579 |
| Interest expense | 153 1) | 134 1) | 139 |
| Total | 1,240 | 1,258 | 1,286 |
| Interest expense | 153 1) | 134 1) | 139 |
| Interest coverage ratio, multiple | 8.1 | 9.4 | 9.3 |
| EPRA Earnings (Earnings from property mgmt. after nom. tax) | |||
| Operating profit or loss before changes in value | 626 | 629 | 1,286 |
| Financial income and expense | -82 | -67 | -139 |
| Earnings from property management | 544 | 562 | 1,147 |
| Current tax, earnings from property management | -43 | -65 | -115 |
| EPRA Earnings (Earnings from property mgmt. after nom. tax) | 501 | 497 | 1,032 |
| Average number of outstanding shares, million | 202.3 | 202.3 | 202.3 |
| EPRA EPS, SEK | 2.48 | 2.46 | 5.10 |
| EPRA vacancy rate, % | |||
| Rental value for vacant space, in total | 188 | 161 | 154 |
| Rental value for vacant space, project | 66 | 22 | 29 |
| Total rental value | 2,220 | 2,109 | 2,095 |
| Vacancy rate, in total, % | 8.5 | 7.6 | 7.3 |
| Vacancy rate, project, % | 3.0 | 1.1 | 1.4 |
| EPRA vacancy rate, % | 5.5 | 6.5 | 5.9 |
1) Recalculated 12 months.
Net revenue amounted to SEK 706.3 million (676.2). The increase was attributable primarily to decreased rent reductions for stores and restaurants, indexation as well as higher gross rents related to renegotiations, and new leases. Net revenue were charged with higher rent losses for vacant premises attributable to the Inom Vallgraven 12 block in Gothenburg where the Johanna project is ongoing. Operating expenses amounted to SEK -408.6 million (-298.5). Property tax increased due to provisions for new property tax assessments and the cost has mainly been invoiced onward to the tenants. Maintenance costs increased mainly due to larger development projects. Gross profit was SEK 297.7 million (377.7). Net financial income and expense was SEK -66.1 million (-80.3).
Cash and cash equivalents at the end of the period amounted to SEK 631.2 million (557.2). Investments in properties, intangible assets, equipment and shares in subsidiaries amounted to SEK 214.9 million (103.5).
The Company is mainly exposed to financing, interest and credit risks. Other than what is stated for the Group on page 6, no other material risks or uncertainties have been identified apart from those described in the 2021 Annual and Sustainability Report.
No material transactions with related parties took place during the period.
The Parent Company applies RFR2 Accounting for Legal Entities and the Swedish Annual Accounts Act. This interim report for the parent company has been prepared in accordance with Section 9 of the Annual Accounts Act, Interim Financial Statements. The accounting policies and basis for calculations remain unchanged from the 2021 Annual and Sustainability Report.
| April June |
April June |
January June |
January June |
January December |
|
|---|---|---|---|---|---|
| PARENT COMPANY, SEK m | 2022 | 2021 | 2022 | 2021 | 2021 |
| Net revenue1) | 357.0 | 350.1 | 706.3 | 676.2 | 1,366.3 |
| Operating expenses | -213.6 | -122.8 | -408.6 | -298.5 | -692.3 |
| Gross profit | 143.4 | 227.3 | 297.7 | 377.7 | 674.0 |
| Central administration | -12.8 | -12.3 | -25.6 | -24.5 | -57.8 |
| Operating profit | 130.6 | 215.0 | 272.1 | 353.2 | 616.2 |
| Impairment of shares in Group companies | - | -9.7 | - | -24.8 | -51.3 |
| Other financial income and expense | -35.8 | -27.5 | -66.1 | -55.5 | 12.4 |
| Profit after financial items | 94.8 | 177.8 | 206.0 | 272.9 | 577.3 |
| Appropriations | - | - | - | - | -110.3 |
| Profit before tax | 94.8 | 177.8 | 206.0 | 272.9 | 467.0 |
| Tax | -19.6 | -38.2 | -42.7 | -61.3 | -105.8 |
| Profit for the period | 75.2 | 139.6 | 163.3 | 211.6 | 361.2 |
| Statement of comprehensive income, SEK m | |||||
| Profit for the period | 75.2 | 139.6 | 163.3 | 211.6 | 361.2 |
| Other comprehensive income | - | - | - | - | - |
| Total comprehensive income for the period | 75.2 | 139.6 | 163.3 | 211.6 | 361.2 |
1) For a breakdown of net revenue, see table on page 10.
| June 30, | June 30, | December 31, | |
|---|---|---|---|
| PARENT COMPANY, SEK m | 2022 | 2021 | 2021 |
| Investment properties | 8,380.1 | 8,283.5 | 8,262.2 |
| Other non-current assets | 6,086.4 | 2,669.8 | 6,089.7 |
| Total non-current assets | 14,466.5 | 10,953.3 | 14,351.9 |
| Current assets | 1,000.7 | 4,000.5 | 1,386.3 |
| Total assets | 15,467.2 | 14,953.8 | 15,738.2 |
| Restricted equity | 1,978.7 | 1,978.7 | 1,978.7 |
| Non-restricted equity | 2,247.7 | 2,460.8 | 2,610.4 |
| Total equity | 4,226.4 | 4,439.5 | 4,589.1 |
| Untaxed reserves | 52.8 | 38.7 | 52.8 |
| Provisions | 907.8 | 905.4 | 907.8 |
| Non-current liabilities | 6,594.0 | 6,877.2 | 7,082.0 |
| Current liabilities | 3,686.2 | 2,693.0 | 3,106.5 |
| Total equity and liabilities | 15,467.2 | 14,953.8 | 15,738.2 |
The Board of Directors and the President hereby certify that this Half-Year Report provides a true and fair overview of the operations, financial position and results of the Parent Company and the Group,
and describes material risks and uncertainties facing the Parent Company and the companies included in the Group.
Stockholm, August 24, 2022
Claes Boustedt Peter Egardt Liv Forhaug Louise Lindh Board Member Board Member Board Member Board Member
Katarina Ljungkvist Fredrik Persson Sten Peterson Anders Nygren Board Member Board Member Board Member President and
Board Member
Hufvudstaden AB (publ), Corp. Reg. No. 556012-8240
We have reviewed the condensed interim financial information (Half-Year Report) for Hufvudstaden AB (publ) as at June 30, 2022 and the six-month period then ended. The Board of Directors and the President are responsible for the preparation and fair presentation of this Half-Year Report in accordance with IAS 34 and the Swedish Annual Accounts Act. Our responsibility is to express an opinion on this Half-Year Report based on our review.
We conducted our review in accordance with the International Standard on Review Engagements ISRE 2410 Review of Interim Financial Information Performed by the Independent Auditor of the Entity. A review consists of making inquiries, primarily involving persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review has a different orientation and is substantially more limited in scope than an audit conducted in accordance with International Standards on Auditing (ISA) and generally accepted auditing standards.
The procedures performed in a review do not enable use to obtain assurance that we would become aware of all significant matters that might be identified in an audit. An opinion based on a review therefore does not have the certainty of an opinion based on an audit.
Based on our review, nothing has come to our attention that causes us to believe that the Half-Year Report for the Group has not been prepared, in all material respects, in accordance with IAS 34 and the Swedish Annual Accounts Act, and for the Parent Company in accordance with the Swedish Annual Accounts Act.
Stockholm, August 24, 2022 PricewaterhouseCoopers AB
Magnus Svensson Henryson Authorised Public Accountant
Capital employed. Total assets reduced by non-interestbearing liabilities and deferred tax liabilities.
Central administration. Costs for Group management and Group staff functions, costs for maintaining the Company's stock exchange listing, and other costs common to the Company.
Debt/equity ratio. Net debt in relation to equity at the end of the period.
EPRA. European Public Real Estate Association. An interest organization for listed property companies in Europe.
EPRA Earnings - Earnings from property management after nominal tax. Operating profit or loss before items affecting comparability and changes in value minus financial income and expense and computed current tax, excluding a carryforward of unutilized tax losses. The tax deducted has been calculated with account taken of tax-deductible depreciation and investments.
EPRA NDV - Net Disposal Value. Shareholders' equity according to the balance sheet.
EPRA NRV - Net Reinstatement Value. Shareholders' equity according to the balance sheet after reversal of interest rate derivatives and deferred tax according to the balance sheet, excluding deferred tax on assets and/or liabilities other than investment properties and right-of-use assets attributable to ground rents.
EPRA NTA - Net Tangible Assets. Shareholders' equity according to the balance sheet after reversal of derivative instruments and deduction for intangible assets, adjusted for actual deferred tax instead of nominal deferred tax.
Equity ratio. Equity at the end of the period in relation to total assets.
Gross margin. Gross profit in relation to net revenue.
Interest coverage ratio. Profit or loss after net financial income/expense, excluding items affecting comparability and changes in value, plus interest expense in relation to interest expense. In the interim accounts, net profit or loss after net financial income/expense, excluding items affecting comparability and changes in value, as well as interest expense, have been recalculated on a full-year basis with no adjustments for seasonal variations that normally arise in the company's operations.
Items affecting comparability. Items of a non-recurring nature and which make it difficult to compare between two given periods.
MTN programme. Medium Term Note is a bond programme with a term of 1-15 years.
Net debt. Interest-bearing liabilities including lease liabilities and decided dividend minus current investments and cash and cash equivalents.
Net loan-to-value ratio, properties. Net debt in relation to the carrying amount of properties.
Profit or loss from property management. Operating profit or loss before items affecting comparability and changes in value minus financial income and expense.
Return on capital employed. Profit or loss before tax plus interest expense in relation to average capital employed. In the interim accounts, the return has been recalculated on a full-year basis with no adjustments for seasonal variations that normally arise in the Company's operations and with
the exception of items affecting comparability and changes in value.
Return on equity. Net profit or loss in relation to average equity. In the interim accounts, the return has been recalculated on a full-year basis with no adjustments for seasonal variations that normally arise in the Company's operations and with the exception of items affecting comparability and changes in value.
Return on equity, adjusted. Net profit or loss, excluding changes in value, in relation to average equity. In the interim accounts, the return has been recalculated on a fullyear basis with no adjustments for seasonal variations that normally arise in operations and with the exception of items affecting comparability and changes in value.
Tax. Total tax for the Group comprises both current tax and deferred tax.
Average number of outstanding shares. Weighted average number of outstanding shares during a defined period.
Earnings per share. Net profit or loss for the period in relation to the average number of outstanding shares during the period.
EPRA EPS. EPRA Earnings in relation to the average number of outstanding shares during the period.
Equity per share. Equity in relation to the number of outstanding shares at the end of the period.
Annual rent. Gross rent at the end of the period, including supplements, calculated on an annual basis. Vacant premises are reported at the Estimated Rental Value (ERV).
Bibliotekstan. The area between Norrmalmstorg, Birger Jarlsgatan, Stureplan, and Norrlandsgatan, and which contains stores with high-class brands, restaurants and cafes.
EPRA vacancy rate. Estimated Market Rental Value (ERV) of vacant space divided by the ERV of all property holdings. Current development projects are excluded.
Fair value. The estimated market value of the properties.
Floor space vacancy rate. Vacant floor space in square metres in relation to the total rentable floor space.
Fredstan. The area around Fredsgatan between Brunnsparken and Trädgårdsföreningen, where the vision is to offer a unique range of stores, restaurants, and cultural events and facilities.
Market value, properties. The amount for which the properties could be exchanged between knowledgeable, willing parties in an arm's length transaction. In accounting terms, this is known as "fair value".
Net operating income. Net revenue from property management including intra-Group rent revenue less costs for property management.
Property tax supplement. Property tax payments received from tenants.
Rental vacancy rate. Estimated Market Rental Value (ERV) of vacant space divided by the ERV of all property holdings.
Surplus ratio. Net operating income as a percentage of net revenue from property management including intra-Group rent revenue.
In some cases, there has been rounding off, which means the tables and calculations do not always tally.
This document is in all respects a translation of the original Interim Report in Swedish. In the event of any differences between this translation and the Swedish original, the latter shall prevail.
Hufvudstaden was founded in 1915 and rapidly became one of the leading property companies in Sweden. Today it is one of the country's strongest brands in the property sector. The brand is well known and represents high quality, good service, and long-term thinking in the management and development of the Company's commercial properties in the most attractive business locations in Stockholm and Gothenburg.
Shaping the city of the future together, since 1915.
Hufvudstaden will be consistently perceived as, and prove to be, the most attractive property company in Sweden.
With properties in central Stockholm and central Gothenburg, Hufvudstaden will offer successful companies high-quality office and retail premises in attractive marketplaces.
Hufvudstaden will:
Customer focus. Hufvudstaden will work in close cooperation with its customers and contribute to continuously improving their business potential and competitiveness.
Quality. Systematic quality management will ensure the highest possible level of quality in all of the company's products and services.
Competence development. Systematic development of the knowledge and skills of personnel will be ensured, with focus on professional know-how and values.
Business development. Active business development and adaptation to the digitalization of society will create added value in the property holdings.
Sustainability. Hufvudstaden will work actively and in the long term to ensure financial, environmental and social sustainability.

Visiting address: Regeringsgatan 38 Telephone: +46 8-762 90 00 Email: [email protected] Website: www.hufvudstaden.se Company registration number: 556012-8240 Registered office: Stockholm

Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.