Annual Report • Mar 29, 2019
Annual Report
Open in ViewerOpens in native device viewer

RREC residential public under Belgian law Boulevard de la Woluwe 46, box 11 B -1200 Brussels T +32 2 740 14 50 [email protected] www.homeinvestbelgium.be RPM: 0420.767.885. ISIN BE 003760742

ANNUAL FINANCIAL REPORT 2018
HOME INVEST BELGIUM


Home Invest Belgium is a listed, regulated Belgian real estate company specialising in residential property. Its portfolio includes traditional apartments, service apartments and shared rooms, studios for students, second homes and tourist accommodation.
With a portfolio in Belgium and the Netherlands valued in excess of € 540 million, Home Invest Belgium provides its tenants with recently renovated, quality properties and the benefits of professional management. One of the major competitive advantages of Home Invest Belgium is that it develops its own projects, thereby ensuring the growth of its portfolio.
The company aims to offer its shareholders a return at least equal to that which they would obtain by investing directly in residential property, without the cares of management that this involves.
Home Invest Belgium is listed on the Euronext Brussels regulated market (HOMI) and benefits from the Belgian tax status of a Regulated Real Estate Company (RREC). Its activities are monitored by the Financial Services and Markets Authority (FSMA).

| Profile 2 | |
|---|---|
| Risk factors 4 | |
| Overview 18 | |
| Management report 30 | |
| Real estate report 52 | |
| Stok market activity 80 | |
| Corporate governance statement 90 | |
| Financial statements 106 | |
| Permanent document 150 | |
| Glossary 164 | |
| Shareholder's diary169 |
Home Invest Belgium covers the four areas of the property life cycle in house

Management
Sales
Value of the portfolio
As a real estate investor, Home Invest Belgium operates in a constantly changing environment. This presents certain risks. Should these risks actually occur, this could have an adverse effect on the company, its business, outlook, financial situation or results.
Home Invest Belgium regularly assesses the company's exposure to these risks within the context of its general management, its investment and disinvestment decisions, its funding sources and the actions that need to be taken to prevent these risks occurring and/or at least to limit their impact should they occur.

This list of risks is based on information known when this report was drawn up. There may be other unknown or unlikely risks or risks which are not assumed to have the potential to impact negatively on the company. This list of risks may not under any circumstances be considered to be exhaustive.
| Market risks 6 |
|---|
| Risks associated with the property portfolio 7 |
| Risks related to tenants and leases 10 |
| Risks linked to regulations and the political situation 11 |
| Financial risks 13 |
| Risks related to the internal organisation 17 |
URisk of decline in income: Home Invest Belgium's lease agreements provide for an indexation of the rents linked to the development of the health index. There is a risk that the costs that the company has to bear are indexed on a basis that develops more quickly than the rise in rents. This could impact on the operating margin.
Home Invest Belgium has taken the following measures to cover this type of risk:
In the event of deflation or a full or partial freeze on rents imposed by the government, growth in rental income could be curbed. Deflation can lead to lower interest rates which would in turn result in a limited fall in financial costs due to recourse to the interest rate hedging instruments mentioned above. The current legislation on residential leases does not provided for the possibility of establishing a rent floor in the event of deflation.
The company closely monitors the intentions of the various competent authorities as regards freezing and/ or limiting rents. It also includes in its business plan very prudent assumptions regarding inflation and the trend in rents. Finally, the company implements an active policy on the maintenance and renovation of its portfolio to ensure that the rents for newly-concluded leases are at least equal to the last rent collected.
In the event of a sudden default or departure of a major tenant, the turnover and the net result of the company could fall significantly.
Given the particularities of residential property and the type of buildings in which Home Invest Belgium has invested, the concentration risk is spread over a large number of tenants. One major property complex (Port Zélande) is leased to a single tenant. This largest tenant accounts for 10.46% of the total rental income. The next largest tenant represents 7.42% of rents. (Please see the Real Estate Report for more details).
This concentration risk is also mitigated by the geographic diversification of the property portfolio.
An error in the choice of own-account investments or developments could result in a mismatch with market demand, potentially with the following negative effects: (i) an increase in rental vacancies, (ii) a fall in rental income and the sale price of the property and consequently (iii) a decline in company revenue.
A significant number of properties in the Home Invest Belgium portfolio were acquired as part of mergers, demergers or shares acquired in real estate companies. It is possible that hidden liabilities have been transferred to the company further to these transactions which cannot be recovered from the transferor.
Home Invest Belgium has taken the usual precautions in the context of this type of transaction:
• a technical, legal, tax and accounting due diligence has been carried out for each transaction;
• the company endeavours to obtain the necessary contractual guarantees from the transferor for hidden liabilities.
The obsolescence of the property portfolio can result in: (i) reduced commercial attractiveness on the rental and/or acquisition market, (ii) a negative impact on occupancy rates, (iii) an increase in the maintenance and renovation costs of the property portfolio, (iv) a fall in the fair value of the properties and consequently (v) a negative impact on the net result, net assets and debt ratio of the company.
Home Invest Belgium mitigates this risk through:
The company is exposed to changes in the fair value of its portfolio, as indicated by independent quarterly appraisals. A negative change in the fair value of the buildings will have an adverse effect on the company's net result, net assets and debt ratio.
This risk is mitigated by the following factors:
1

Details of sales in 2018 are given in the Management Report on page 37.
There is a risk that buildings may be destroyed completely or partially, by fire, natural disaster, accident, terrorist attack, etc. In this case, there is a risk of a loss of rental income and hence a fall in the net result of the company, together with a fall in the net assets of the company and a rise in its debt ratio.
The risk that properties owned entirely by the RREC are destroyed by fire, explosion or other disasters is covered by appropriate insurance policies. These insure the reconstruction value (excluding land) and vacancy while the building is being reconstructed. The policies are concluded by the company or, for properties that are jointly owned, by the various co-ownership associations.
As part of its property development activities, Home Invest Belgium is required to obtain a number of administrative permits (urban, environmental and other permits) before undertaking any development, renovation or conversion work. The processing of the permit applications by the competent administrative services can take a certain amount of time, which cannot always be controlled.
Moreover, once issued these administrative permits may sometimes be subjected to appeals or objections by third parties. This can lead to delays and additional costs or even the abandoning of projects for which study costs have been incurred, which can have an adverse effect on the business and the results of Home Invest Belgium.
This risk is limited by (i) the integration into the feasibility studies of prudent time frames for obtaining permits, (ii) daily monitoring of these permit application files by the teams, and (iii) calling upon external advisers specialised in this field.
Poor management of a renovation or development project may have the following consequences: (i) an increase in the company's operating costs, (ii) a fall in the profitability of the project and (iii) a delay in the reception of the work or project and consequently a similar delay in the collection of rent for these buildings (which has a negative impact on the company's result).
The technical management of the buildings and the coordination of the renovation and development works are undertaken by specialised internal teams who monitor the quality of the various sites.
The risk of poor management is also mitigated by the following elements:
A default by or the bankruptcy of a contractor or a supplier with which the company has concluded an agreement can have an impact on the performance schedule and, in certain cases, on the budget for these works.
Home Invest Belgium mitigates this risk by (i) a rigorous selection of specialised workers, (ii) using a variety of contractors for a site as far as possible and (iii) requesting financial guarantees to offset the shortfall in the event of default by a company.
Hundreds of new apartments are placed on the market every year. Most of these are sold to private investors who then offer them for rent. This creates a potential risk of surplus supply.
Home Invest Belgium keeps a constant eye on the balance between supply and demand on the local rental markets of its investments. This parameter is also taken into account in its investment and divestment decisions.

The entire turnover of Home Invest Belgium consists of rents generated by leasing properties to third parties (individuals, public authorities, retailers, companies, embassies and foreign delegations, retirement home operators and holiday centre operators).
Delays or defaults in the payment of rent may (i) have a negative impact on results, (ii) give rise to an unexpected vacancy and (iii) lead to unforeseen costs related to the conclusion of leases on less favourable terms or even the granting of rent-free periods.
Home Invest Belgium endeavours to limit this risk by taking the following measures:
If there is any doubt about the quality of a receivable, this is provisionally treated as a loss and is recorded as such in the results.
Home Invest Belgium is exposed to the risk of loss of rent caused by the departure of tenants. This can adversely affect the financial result and lead to a fall in the fair value of the property, particularly in context of weak economic conditions, for the following reasons:
• the departure may involve unexpected costs (marketing, repair or renovation costs);
Given the very large number of tenants and bearing in mind the demographic outlook in Belgium, and the fact that housing is an essential need, the risk that vacancies may increase substantially is considered to be low.
The company adopts a proactive commercial policy to maintain a high occupancy rate. It is able to draw on its experience to gear its offer to the market demand.
The normal duration of a lease depends mainly on the type of property rented and is usually as follows:
The lease agreements entered into by Home Invest Belgium with private individuals are on average shorter than leases for business properties. This more limited duration can consequently lead to a higher turnover than that recorded for business properties and thus higher management costs over the life of the property.
The RREC deals with this risk by (i) taking it into account in the preliminary profitability analyses and (ii) increasing the loyalty of individual tenants by providing highly qualified administrators and property managers and calling upon external building management bodies or agents.
The company is subject to an ever-larger number of increasingly complex laws and rules as well as to possible developments in their interpretation or application by the authorities or the courts. This is true, among other things, of bookkeeping, the tax system, the environment, urban planning and government contracts.
The development of and non-compliance with the regulations exposes the company to the risk that it may be held liable or incur civil, criminal or administrative penalties, as well as the risk that permits are not granted or renewed. Such penalties could have a negative impact on the activity, the result, the profitability, the financial situation and/or the prospects of the company.
Home Invest Belgium has the necessary skills in house to ensure meticulous compliance with the regulations in force and anticipate developments in this legislation (regulatory monitoring). The advice of external consultants is also sought on a regular basis.
Since 2 September 2014, the company has been approved by the Financial Services and Markets Authority (FSMA) as a 'public regulated real estate company under Belgian law', abbreviated to 'public RREC' or 'public RREC under Belgian law'. To maintain this status, the company is subject to the provisions of the Act of 12 May 2014 and the Royal Decree of 13 July 2014 on regulated real estate companies (the 'RREC act'), as amended from time to time. These contain restrictions on (among other things) its activities, the debt ratio, the appropriation of the earnings, conflicts of interest and corporate governance. Ensuring that these specific requirements are permanently met depends among other things on the ability of the company to successfully manage its assets and indebtedness and on compliance with internal audit procedures. It could be that the company may not be able to meet these requirements in the event of a significant change of circumstances, financial or otherwise.
As a public RREC, Home Invest Belgium is exposed to the risk of changes in RREC legislation, the consequences of which are difficult to estimate. There is also a risk that the supervisory authority (the FSMA) may impose penalties in the event of an infringement of the applicable rules, including the loss of accreditation as a public RREC (see also point 4.2 below). Loss of accreditation as a public RREC is generally considered in the company's credit agreements to be an event that renders the loans entered into by the company payable in advance and the loss of this status would also have a negative impact on the business, results, profitability, financial position and prospects of the company. In this case, the company would also lose the advantage of the special tax system applicable to public RRECs (see point 4.3.).
The skills of the team members and compliance with strict internal control procedures enable Home Invest Belgium to successfully manage its assets and thus meet these specific requirements.
Moreover, on 8 April 2009 the company set up an Audit Committee, notwithstanding the exemption granted under Article 526bis of the Companies Code.
The company cannot overcome the risk of future changes in the legislation on RREC itself. It limits this risk by closely following the planned legislative changes locally (Belgium and the Netherlands) and by being an active member of various professional associations, in particular the non-profit organisation BE-REIT Association, one of whose objectives is to defend the interests of the RREC sector.
As a residential public RREC, Home Invest Belgium is subject to a particular tax system, some aspects of which present specific risks.
The exit tax is calculated in accordance with the provisions of Circular Ci.RH.423/567.729 of 23 December 2004, the interpretation or practical application of which may alter. The 'actual value' of a property, as referred to in this circular, is calculated after deduction of registration duties or VAT. This 'actual value' differs from (and may therefore be less than) the fair value of the property as stated in the company's IFRS financial statements.
1 This term is explained in the glossary. 2 The breakdown of the buildings by type can be found on page 55 of the Real Estate Report. As an RREC, the company's profits generated in Belgium are subject to corporation tax but only on a reduced basis, consisting of the non-admitted expenses, abnormal or gratuitous benefits received and unjustified remunerations and commissions. Company profits generated abroad are taxable in the country where they are made according to the law applicable there and are exempt from tax in Belgium. The net profits generated by Home Invest Belgium from its property investments in the Netherlands are therefore subject to corporation tax and exempt from tax in Belgium.
The risks related to regulations include the effects of measures taken or planned by the legislator, in particular as regards taxation.
The dividends distributed since 1 January 2017 are subject to a withholding tax of 30%.
Home Invest Belgium carefully monitors the development of the various laws on this subject and is gradually adapting to changes in the regulations.
A change in the urban planning and environmental regulations might (i) increase the costs incurred to maintain the buildings in operating condition, (ii) have an impact on the fair value of properties and therefore (iii) negatively impact on the profitability of the company.
Home Invest Belgium carefully monitors the development of the various laws on this subject and is adapting to changes in the regulations.
A change in international accounting rules (IFRS) can affect reporting, capital requirements and the use of financial products.
Home Invest Belgium manages this risk through (i) constant monitoring of developments in this area and assessment of their possible consequences and (ii) frequent discussions and contacts with the statutory auditor on this subject.
Home Invest Belgium's financing policy aims to optimise the financing costs and limit the company's liquidity risk and the risk on the counterparty.
Under the law, Home Invest Belgium's debt ratio1 may not exceed 65%. The company risks losing its RREC2 status if it were to exceed this 65% ratio.
The terms of the bond issue of 18 June 2014 include a maximum consolidated debt ratio of 65%. If Home Invest Belgium violates this undertaking, each bondholder may, by sending written notification to the company, demand repayment of the nominal value of the bonds plus accrued interest (if any) on the date of payment, it being understood that this debt is immediately claimable and payable without any other formalities, unless the default has been remedied before receipt of the notification by Home Invest Belgium.
The contractual provisions of some of the company's credit facilities provide for an automatic increase in the margin of these facilities if the debt ratio crosses certain thresholds.
Home Invest Belgium has concluded credit agreements with banks which provide for a debt limit of 55% in some cases.
If the consolidated debt ratio of the public RREC exceeds 50% of the consolidated assets, after deduction of authorised financial hedging instruments, the company draws up a financial plan with an implementation schedule outlining the measures to be taken to prevent the consolidated debt ratio exceeding 65% of the consolidated assets.
The auditor draws up a special report about the financial plan, certifying that he has checked that the plan has been properly drawn up, in particular as regards its economic bases, and that the figures in the plan correspond to the accounts of the public RREC. The financial plan and the auditor's special report are sent to the FSMA for information purposes.
The general outlines of the financial plan are explained in more detail in the annual and half-yearly financial reports. These reports describe and justify how the financial plan was implemented in the course of the relevant period and how the RREC is to implement the plan in the future.
On the basis of the figures as at 31 December 2018, the debt ratio (RREC act) of the company stood at 50.16%. For more information about the consolidated balance sheet as at 31 December 2018, please see the financial statements in the annual report.
Since it was established in 1999, Home Invest Belgium's debt ratio has always been relatively low, at 30%. The company has expanded its portfolio partly by means of gradual capital injections and partly via acquisitions financed by loans. In addition, since 2010 the company has applied an active divestment policy to part of its portfolio, amounting to around 4% of its value.
As of 2012, the company decided to supplement its activities with the development of own-account projects. This decision accelerated the growth of the Home Invest Belgium portfolio. As the purchase of the sites to be developed and the work itself were largely financed by loans, a gradual increase in the debt ratio may be observed since 2012 (with the exception of 2014, the year in which an exceptional sale of nonresidential assets took place).
On 31 December 2018 the debt ratio stood at 50.16% (RREC act). On the basis of this debt ratio (RREC act), the investment potential may be considered to amount to around € 239.6 million, without exceeding the maximum percentage of 65%.
The above figures do not take account of any fluctuations in the value of the property. Any such fluctuations may have a significant impact on the debt ratio. On the basis of current equity, a negative variation of almost € 129.0 million in the fair value of the real estate investments would be necessary to exceed the maximum authorised debt ratio of 65%. This means a fall of almost 25% in the value of the existing portfolio.
1 This term is explained in the glossary. 2 Article 23 of the Royal Decree of 13 July 2014 on regulated real estate companies.

The company expects to reach a debt ratio (RREC law) of 54.95% on 31 December 2019. This development in the debit is based on:
The above calculations do not take account of any fluctuations in the value of the property portfolio.
The Board of Directors confirms the decision not to exceed the debt ratio of 55% in structural terms. According to the financial plan, this limit may be exceeded during the 2019 financial year.
Home Invest Belgium believes that its debt ratio will not amount to more than 65%. Consequently, no supplementary measures are necessary, given the intrinsic characteristics of the real estate and the expected development of equity. Home Invest Belgium adopts a strategy of financing itself with a debt ratio of less than 55%. The Board of Directors is attentive to the undertaking (or non-undertaking) of new investments. Should events result in a redirection of the strategy, they will implement this without delay and the shareholders will be informed of this in the annual and half-yearly financial reports.
The liquidity risk implies that at some point, Home Invest Belgium may no longer have the necessary liquid resources and no longer obtain the necessary financing to meet its current liabilities.
There is a risk that the credit lines may not be renewed. Moreover, credit margins may be increased when the credit lines are extended upon maturity.
In addition, there is a risk of the cancellation of bilateral credit lines when financing contracts are cancelled, terminated or reviewed due to the failure to fulfil obligations ('covenants') entered into under the terms of these financing agreements.
If Home Invest Belgium does not fulfil its obligations and, more generally, fails to comply with the terms of current financing contracts, it consequently runs the risk of mandatory early repayment of these loans.
As part of the diversification of its funding sources, on 18 June 2014 Home Invest Belgium issued a bond loan with a nominal value of € 39.8 million. This has an initial duration of ten years and matures on 18 June 2024.
It is possible that Home Invest Belgium may not be able to redeem the bonds at maturity. The contractual documentation for the bond issue further stipulates that, in the event of a change of control of the company, bondholders can require advance repayment of the bonds issued by Home Invest Belgium.
As at 31 December 2018, Home Invest Belgium had a total of € 263.3 million in financial debts, consisting of:
For more information on the Home Invest Belgium financing structure, please refer to the Financial Statements chapter of this report.
Bearing in mind the legal status of the RREC and given the nature of the properties in which Home Invest Belgium invests, the risk that the credit lines will not be renewed is limited.
Based on the current conditions and outlook, as far as Home Invest Belgium is aware there are no elements that may indicate that or more of the commitments it has entered into may no longer be respected. This risk is considered to be theoretical as the company strives scrupulously to honour its obligations.
Furthermore, the liquidity risk of the RREC is limited by:
The Home Invest Belgium property portfolio consists solely of real estate located in Belgium and the Netherlands and all its lease agreements and credit lines are denominated in euros. Consequently, the company is not exposed to any currency risk.
The conclusion of a credit or hedging instrument with a financial institution creates a counterparty risk should this institution default. This risk could lead to a lack of liquidity at this financial institution or even the loss of liquid assets deposited there.
Although this risk can be considered to be slight, the possibility that one or more of Home Invest Belgium's banking counterparties may default cannot be entirely ruled out. To limit this counterparty risk, Home Invest Belgium uses different leading banks in the market not only to spread the sources of its financing and interest rate hedging instruments up to a certain level but also to keep a close eye on the value for money of the services provided. It should also be noted that the liquid assets available to the RREC are primarily used to reduce its debts and that Home Invest Belgium therefore never has large sums deposited on account.
Short- and long-term interest rates on (international) financial markets can fluctuate sharply. Except for the bond issue, all Home Invest Belgium's financial debt is currently at floating rates (bilateral credit lines at the EURIBOR rate). This allows Home Invest Belgium to take advantage of any favourable developments in interest rates, but implies the potential risk of increased financial costs should interest rates rise.
To cover the risk of rising interest rates, Home Invest Belgium's policy is to use interest rate hedging instruments for a portion of its debt. This prudent policy can be explained as follows: a possible rise in nominal interest rates without a corresponding increase in inflation would have the effect of driving up real interest rates. In that case, the increase in real interest rates would not be offset by the indexation of rental income. Moreover, there is always a delay between the rise in nominal interest rates and the indexation of rental income.
Any change in the interest curve affects the fair value of hedging instruments. Home Invest Belgium records negative changes in the fair value of interest rate hedging instruments if the current rates are lower than those used to calculate the IRS contracts.
These variations may lead to an increase in the financial charges and consequently impact on the result, but they do not affect the cash position or the EPRA earnings.
Note 25 to the Financial Statements provides an overview of the fair value of the hedging instruments. A rise or fall in interest rates would theoretically increase or decrease the market value of the financial hedging instruments.
At the end of the 2018 financial year, the fall in interest rates observed in the past few years had had a negative impact of € 9.7 million (value that had to be paid to cancel the hedging on 31 December 2018) or € 2.9 per share (cf. Note 25 to the Financial Statements).
It is difficult for shareholders to modify their position in Home Invest Belgium quickly upwards or downwards.
For the 2018 financial year, the total volume of Home Invest Belgium shares traded on the stock market amounted to 306,477, compared with 198,650 shares for the 2017 financial year.
This risk is mitigated by the following elements:
• the RREC works actively on its external communication (press releases, meetings with financial analysts, participation in road shows) in order to improve its reputation among investors;
• the RREC has concluded a contract with Bank Degroof Petercam which serves as liquidity provider.

Pursuant to Article 617 of the Companies Code and the Royal Decree of 13 July 2014, the distribution of dividends may be limited. No distribution may be made when, at the balance sheet date of the previous financial year, the net assets as shown in the annual accounts are less or, as a result of such distribution, would become less than the amount of the paid-up capital or, if this amount is higher, the capital called up, plus any reserves not available for distribution in accordance with the law or the articles of association.
This risk is mitigated by the following elements:
• maintaining and increasing the company's profits;
• regularly transferring part of the profits recorded to the reserve.
For further information on the calculation in the context of Article 617 of the Companies Code and the Royal Decree of 13 July 2014 and the remaining margin, please refer to the Notes to the Financial Statements.
Failures in reporting could compromise the relevance of the information made available to the executive managers.
There company therefore applies an adequate internal and external reporting process, with cascaded reviews at various levels, both internal (members of staff, management team, audit committee and Board of Directors) and external (statutory auditor).
IT is a key tool for a company like Home Invest Belgium. The loss or non-availability of data could result in (i) a disruption in commercial activity (as the company is active primarily in the apartment building sector where tenant turnover is the highest), (ii) an interruption in investment activity and/or (iii) a disruption of the internal and external reporting process.
The management of the IT systems (hardware and software), access security and data continuity have been entrusted to an external service provider on the basis of a service agreement.
A new IT tool has been introduced in the company to centralise data even more and further computerise the reporting process.

The company is exposed to some organisation risk in the event of the departure of certain members of the management team and key personnel. The unforeseen departure of certain staff members could have adverse consequences for the development of the company and result in additional management costs.
This risk is mitigated by the permanent monitoring of the internal organisation by the management and the Board of Directors. If Home Invest Belgium is confronted with a departure, it can outsource the function of the departing staff member and/or set in motion an emergency procedure to recruit a new staff member.


2018 was another good year for Home Invest Belgium. The net rental result rose by 6.6% compared with the previous year and the fair value of the portfolio passed the level of € 540.0 million.



| Letter to shareholders 20 | |
|---|---|
| Key figures 22 | |
| Our journey 24 | |
| Strategy 26 |
At the time of its flotation in 1999, Home Invest Belgium's portfolio totalled € 41 million. By 2018, this has grown into a real estate portfolio with a fair value of over € 540 million. The company aims to compile and manage a real estate portfolio that will offer shareholders short- and long-term growth - both in terms of the portfolio value and in terms of rental income - through the considered choice of locations and the diversification of the tenant population.
The company's share opened the year at € 90.00, with a decline taking it to a low of € 82.60 around mid-February. Since then, a steady growth was recorded and at the end of the year the share achieved a value of € 91.40.
Over the years, the quality of the real estate portfolio was systematically improved by replacing older and lower-performance buildings by new ones that are better suited to the increasing demands of the residential rental market, which has also proved to be good for rental income.
The most important transactions of 2018 are likely the purchase agreement (subject to conditions) of an aparthotel portfolio, which is being let based on a 27-year leasehold with fixed rent, and Home Invest Belgium's December 2017 participation in Sunparks De Haan NV with a 15-year fixed rent. These transactions guarantee long term rent security. With these transactions, alongside our investment in Port Zélande in 2016, Home Invest Belgium further strengthens the diversification of its strategy towards residential real estate in the broader sense of the word, which includes the residential tourism sector.
Despite this diversification, the classic residential rental units remain at the core of our real estate portfolio. The growth in this sector is supported by the purchase of the projects Meyers-Hennau in Laeken (46 units) in the course of the 2018 financial year and Brunfaut in Molenbeek (93 units) in late 2017, and by the inauguration at the start of this year of The Pulse in Molenbeek (96 units). These projects also illustrate the ambition to realise part of this growth with our own construction projects, led by our own people. The benefit of this approach is that we can rejuvenate our real estate portfolio with high quality assets that have been dimensioned according to best practice know-how.
In 2018, Home Invest Belgium recorded a positive change in the fair value of real estate investments amounting to a total of € 59.4 million, or 13.0% compared to the fair value of the real estate investments as of 31st December 2017. This revaluation resulted from the adjustment by independent real estate experts of the valuation of the assets and their yields according to the market level. Over the course of the past financial year, the Board of Directors approved an internal procedure to verify these external valuations.
There were good operational results: for example, the occupancy rate of the total real estate investments available for rental is high once again, at 90.0%.
These results allow us to propose to the General Meeting of Shareholders, to be held on the 7th of May, that a gross dividend balance of € 1.00 per share be paid out. After the gross interim dividend of € 3.75 that was paid out in December 2018, the dividend for the financial year as stated would come to gross € 4.75 per share, which means there is an increase for the 19th consecutive year.
Belgium remains Home Invest Belgium's home market. 64.6% of our portfolio is in Brussels, which is the biggest rental market in Belgium. Around 62% of people in Brussels rent, and this number is projected to rise further as a result of population growth.
We also see a larger proportion of young people renting. Of this group, 9% are in co-tenancy and 10% are in furnished accommodation. Home Invest Belgium's offering takes full advantage of this evolution.
Finally, the year 2018 was also marked by major changes in the company's management. Sophie Lambrighs and Nicolas Vincent, CEO and CIO respectively, left the company in early summer. Jean-Luc Colson, the CFO who was at the helm of Home Invest Belgium for almost 20 years, announced that he would be leaving at the end of January 2019.
On the 28th of February 2019, it was decided by mutual agreement, with Filip Van Wijnendaele, to terminate the COO's tenure.
To ensure continuity, directors Liévin and Johan Van Overstraeten strengthened the day-to-day management of the business from July onwards.

Sven Janssens took on his new role as CEO in early December 2018, marking the start of the transition. Since then, Preben Bruggeman was appointed as the new CFO and Gwen Vreven came on board as Investment & Development Director. Home Invest Belgium and its 38 employees have regained the strength necessary to continue its strategy for growth.
On behalf of the Board of Directors and the entire team, we thank you for the trust you have placed in us for the past year.
Sven Janssens Liévin Van Overstraeten
Chief Executive Chairman of the Officer Board of Directors EPRA result




Overview


Fair value of the property investments




• Capital increase of € 31.6 million through the issue of new shares
• Acquisition of Florida buildings in Waterloo
• Acquisition of the developments projects The Horizon, Troon, The Link and The Inside in Brussels and of Koningin Astrid
in Kraainem
marketing of The Horizon building in Brussels
Zélande)



2008
• Acquisition of portfolio
in Liège
• Van Overstraeten group becomes a shareholder • Contribution of the Sippelberg, Lambermont and Baeck buildings in

2015
in Brussels

• Acquisition of the Brunfaut renovation project in Brussels • Renovation of the Clos
Saint- Géry houses in Ghlin the Charles Woeste and ArchView buildings in Brussels
2001 Acquisition of the Résidence Clos Saint-Géry in Ghlin

in Brussels
Contribution of the Odon Warland building in Brussels

Completion of the renovation of the City Gardens real estate complex in Leuven
2011 and City Gardens
Acquisition of Haverwerf in Mechelen, Les

in Leuven

Acquisition of Erainn and Voisin buildings


• Approval as a Regulated Real Estate Company (RREC)
In the common interest of its tenants and its shareholders, Home Invest Belgium targets high-quality residential properties that are able to generate high returns (measured on the basis of net rental income) with sufficient potential to create value (reflected in the development of the fair value), particularly through the use of its team's specialised real estate knowledge. Each building is subjected to technical, legal, financial and tax due diligence tests. In addition, each building is assessed on the basis of its intrinsic properties such as location, accessibility, immediate surroundings and energy performance.
Home Invest Belgium strives to anticipate demographic developments and social trends, both in general and specifically for the residential property market. It therefore closely follows the market segment of accommodation for students and young professionals, as well as being present in the second homes market. The tourist accommodation market, which is very similar in type to the 'traditional' residential property market, is also carefully monitored. In this latter segment, it is worth noting that the company, together with partners, took a substantial holding in Sunparks De Haan, during the course of 2018.
Brussels and the other major Belgian cities remain the historic markets of Home Invest Belgium. The company also invested in Zeeland, in the Netherlands. The attractiveness of a location for Home Invest Belgium is determined chiefly by the dynamism of the rental market and the size of the population.
To promote the growth and rejuvenation of its property portfolio, Home Invest Belgium pays particular attention to seeking opportunities to acquire sizeable development projects on its own account. This may involve office building conversion projects or the transformation of industrial sites into residential property.
Home Invest Belgium applies very demanding quality and sustainability criteria to its projects. The company closely follows demographic changes and trends in the residential market, such as the decline in the size of dwellings, the emergence of shared space, the demand for the provision of services in buildings and environmental concerns. The company also develops new housing concepts which add depth to the idea of 'life in the city'.
Such development projects have the following advantages:

Home Invest Belgium aims to be the leading player in residential property intended for renting in the broad sense of the term: traditional apartments, service apartment, student studios, second homes and holiday homes.
The company exercises its activities in compliance with the legal framework applicable to Regulated Real Estate Companies (RREC). The main features of these companies can be summarised as follows:
Sales selective divestment of a portion of the property
Development the implementation of development and
investments renovation projects
These four pillars help maximise value creation for the shareholder.



The development of own-account projects is subject to the following limitations:

Home Invest Belgium manages a very large number of rental units and therefore lease agreements. The figure at the end of December 2018 stood at over > 2,200. This offers the possibility of benefiting from economies of scale in management. By offering its tenants high-quality, professional services, Home Invest Belgium stands out from other, often private, landlords. The company constantly strives to standardise and automate its management in order to keep the operating costs under control.
At the commercial level, Home Invest Belgium itself takes care of renting its properties. Where necessary, it calls upon specialised real estate agents. The company also deals with the technical, administrative and financial management of most of its buildings in the Brussel Region and in Walloon and Flemish Brabant, leaving the management of properties outside these zones to carefully selected external building managers and agents.
A management department organised in house offers a host of advantages, including monitoring the quality of the services provided for tenants and better knowledge of the buildings in the portfolio. In addition, this enables the company to better assess the renovation needs and closely monitor the rebilling of charges.
Home Invest Belgium strives to constantly increase the value of its existing property portfolio. To this end, the company undertakes extensive renovation programmes for the buildings in its portfolio. Rigorous monitoring of the condition of each building brings to light any renovation requirements. The renovation programmes are drawn up in close collaboration with the commercial and technical teams.
Every year, all the properties in the portfolio undergo careful screening combined with an analysis of the local real estate context. On this basis of this, a selection is made of assets suitable for divestment.
This selective divestment of part of the portfolio makes a regular, stable and significant contribution to the increase in the return on investment thanks to the capital gains recorded.

Since 2012, the Board of Directors has set a target of achieving a minimum annual sales volume of 4% of the portfolio of buildings in operation, giving priority to:

| Strategy 32 |
|---|
| Significant events during the year 33 |
| Summary of the consolidated annual accounts 40 |
| Other elements of the management report 48 |
| Social responsibility 49 |
| Corporate governance statement 50 |

A unique approach that focuses on anticipating the needs of the rental market by offering high-quality residential units, whether or not accompanied by additional service provision in the residential sector in the broad sense: traditional apartments and houses, service apartments and shared spaces, aparthotels, student studios, second homes and tourist accommodation.
Professional management by a specialised team that responds quickly and efficiently to the needs of the tenants.
Optimisation of the property portfolio, in terms of both profitability and the creation of added value by compiling, managing, expanding and selectively selling parts of the portfolio.
Constant improvement of the quality of the real estate and expansion of the portfolio.
(Re)development of real estate by an in-house team, able to respond quickly to current living requirements. Home Invest Belgium is a Belgian listed regulated real estate company that specialises in residential property. Its portfolio includes traditional apartments and houses, service apartments and shared spaces, student studios, second homes and tourist accommodation. The company adopts a unique approach that focuses on anticipating the needs of the rental market by offering high-quality residential units, whether or not with additional service provision.
Home Invest Belgium has a major competitive advantage in that it develops its own projects and thus stimulates the growth of its portfolio.
Home Invest Belgium aims to be and remain innovative in the residential property segment in the broad sense of the word and takes care to offer its shareholders a sustainable real estate investment with recurrent income. The company's strategy consists mainly of investing in property for the long term, although a certain part of its portfolio is the subject of a divestment programme on an annual basis.

The company endeavours to offer its shareholders a return that is at least equal to the return on a direct investment in residential property, without the cares of management.
Its main goal in the long term is to compile, manage and expand a portfolio consisting of residential property in the broad sense of the term. In comparison to 2017, the fair value of the real estate investments stood at € 543.5 as at 31 December 2018, up by 18.7%.
This growth policy offers numerous advantages:
1 The leaseholder bears sole responsibility for the costs, charges and repair of the building (including major repair work such as the roof) throughout the period covered by the contract.
On 27th June 2018 Home Invest Belgium signed an agreement under conditions precedent for the takeover of the company Be Real Estate SA, owner of four buildings of the 'apart-hotel' type (furnished apartments, combined with hotel services such as reception, cleaning, laundry etc.), all located in Brussels. Thanks to this this acquisition, On 27 June 2018, Home Invest Belgium concluded an agreement subject to suspensive conditions with a view to the acquisition of the public limited company Be Real Estate. This company owns four 'aparthotel' buildings (furnished apartments combined with the services provided by a hotel (such as reception, cleaning, laundry, etc.)), all located in Brussels.
This acquisition will add 185 new units to the Home Invest Belgium portfolio.
The buildings will continue to be operated by BEAPART, via a leasehold right granted for 27 years, under the brand name B-APARTHOTELS. During the first year of the leasehold, extensive renovation work will be carried out by the operator, without shutting down the building entirely.
The expectation is that the suspensive conditions will be fulfilled towards the end of the fourth quarter of 2019. The agreed value of the portfolio is set at € 36 million and the fixed 'triple net'1 rent amounts to € 1.8 million. The acquisition is being financed by existing credit lines.
With this acquisition, Home Invest Belgium confirms the diversification of its strategy in residential property in the broad sense of the word, including the residential tourist sector. A first step towards this segment was taken in 2016 with the acquisition of the residential holiday homes in Center Parcs Port Zélande in the Netherlands. In this case, Home Invest Belgium opted in favour of urban hotel residential units, suitable for both tourists and businesspeople.
This investment stands out by its typology, which corresponds closely to the traditional residential segment, offering Home Invest Belgium various possibilities such as reconversion in the long term, or triple net leases in the long term which are concluded for this type of property.

On 17 December 2018, Home Invest Belgium signed an agreement via a newly established company in which it holds 50% of the shares (the remaining 50% are in the hands of Belfius Insurance (25%), the listed infrastructure investor TINC (12.5%) and the infrastructure fund DG Infra Yield (12.5%)), relating to the purchase of 51.43% of the shares in the public limited company Sunparks De Haan. The remaining shares in this company were acquired by a private French fund managed by Atream, a French real estate fund manager.
Sunparks De Haan NV/SA owns a tourist leisure complex with common infrastructure in De Haan. This complex benefits from a unique location near the sea. The leisure complex is undergoing in-depth renovation and is to be used by Sunparks Leisure NV/ SA (part of the Pierre & Vacances holiday group) for an initial period of 15 years on the basis of a 'triple net' agreement that provides for an indexation mechanism.
The complex is to be fully renovated and upgraded as a Center Parcs village with 4 Birdies.

On 3 October 2018, Home Invest Belgium acquired sole control over the public limited company Immobilière Meyers-Hennau, which owns a building in Laeken. This company also has the permits and studies necessary to demolish the existing building and convert it into a residential project comprising 35 apartments, 11 houses and 51 parking places with a total surface area above ground level of ± 5,000 m2.
The total investment (acquisition, studies and work) will amount to approximately € 12 million and the expected initial return will reach ± 5% once the buildings is fully in operation.
The provisional reception is scheduled during the fourth quarter of 2020.

The Pulse was completed in the course of the financial year and officially inaugurated on 18 May 2018 in the presence of the municipal council and the first tenants to move into the site. This project involves the redevelopment of an office site to create a modern residential complex comprising 93 apartments, three houses and a space for a crèche. The tenants benefit from a common inner courtyard with a petanque area. Appropriate attention was paid to the sustainability aspect: on the one hand, the building was equipped with solar panels and on the other hand, thanks to investments in heat insulation, it benefits from an excellent energy performance score. To date, 80 of the 96 residential units have already been leased. More information about this great achievement can be found on the website: www.the-pulse.be.

Work on the construction of the ground-floor commercial space and the 40 apartments on the upper floors continued throughout 2018. Reception is expected by the end of the first quarter of 2019.
The five retail units, including a crèche and a bank branch, have already been leased.
The work on the Brunfaut site began in the course of 2018 and is progressing on schedule. This project consists of a residential complex with 93 apartments, 66 parking places and a surface area of 1,443m2 for offices or local amenities meeting the needs of the neighbourhood. Reception is scheduled for the first quarter of 2020.
At the same time, in consultation with the commune of Molenbeek, the urban planning charges of the Brunfaut projects are being allocated to the renovation of an adjacent square. The aim is to breathe new life into this neighbourhood so that it develops into a central meeting place for people in the area.


In the course of the financial year 2018 Home Invest Belgium again divested a part of its portfolio.
In the past financial year, divestments totalled a net sales price of € 7.8 million. On these divestments a net capital gain of € 0.6 million was realized, compared to the latest fair value of the sold property, and a capital gain of € 3.3 million compared to the acquisition value (increased by activated investments). This capital gain contributes to the statutory distributable result of the company.
it should be remembered that, further to the changes in the IFRS standards which took effect in 2018, sales can only be recorded at the time that the deed of sale
The demolition work began just before the end of the year. The provisional reception of the work is scheduled during the fourth quarter of 2020.

Jourdan 95 Rue Jourdan 95, 1060 Saint-Gilles
Acquisition of a building on Roue de Jourdan in Brussels. Planning permission has been applied for.
Negotiations with the local authorities are underway.
The construction permit was obtained in August 2018. The start date for this development is planned for around the third quarter of 2019.

Planning permission for a full renovation of the residences has been submitted. Permission is expected by the start of the third quarter of 2019.


is actually concluded (and therefore not at the time when the sales contract is signed). Formerly these sales were recorded on conclusion of the sale agreement or on maturity of any conditions precedent that they contained. This means that the 'useful' sales period has been shorted by three months (normal period between agreement and deed of sale). Most deeds of sale that were signed during the first quarter of 2018 concerned sales contracts that were concluded in 2017 and already included in the capital gains available for distribution. As a result, the share of the sales in the result available for distribution Is lower this year than in 2017. This is a temporary effect and is limited to the 2018 financial year.
In 2018, 523 new lease agreements (of a total of > 2,200 units) were signed, of which 122 were new lease agreements (first use) in the buildings The Inside and The Pulse. 401 lease agreements were signed in existing buildings (rental turnover).
The main rentals that were concluded and/or took effect in the course of the past financial year include the following:
• the extension of the commercial lease on an office space in the Clos de la Pépinière building (approx. 370 m2).
The active rental policy within the company has allowed Home Invest Belgium to achieve a high occupancy rate in the past financial year
The average occupancy rate of the entire portfolio for the 2018 financial year as a whole remains stable at 90.0%, (compared with 90.5% in 2017). The total occupancy rate is calculated across the whole real estate portfolio, including buildings undergoing renovation, buildings in the process of a first commercialisation, buildings being sold, and furnished apartments being rented for the short term. The average occupancy rate of the buildings in ongoing operation remained at a high level (96.4% in 2018, compared to 95.3% in 2017).
Of course, the occupancy rate should be seen as a snapshot and does not imply any guarantee for the future, given the possibilities for termination granted by law to tenants.
It should be pointed out that the marketing of development projects only starts once the work is complete, bearing in mind that potential tenants only show an interest once a project is finished (contrary to potential buyers).
No significant events have taken place after the close of the financial year.
Home Invest Belgium is currently renovating the the Léopold building in Liège to meet current market standards for residential real estate. It is estimated that this work will be completed by the third quarter of 2019.
The Saint Hubert building is currently being surveyed for a complete renovation Home Invest Belgium has filed a permit application with a view to a full renovation of the residential part of Galérie de l'Ange in
Namur. The permit is expected to be granted by the start of Q3 of 2019.
In addition, the renovation plan for the Scheldevleugel building in Oudenaarde continued and the third phase is now under way. In this phase, 12 apartments and studios will be renovated in depth together with the renovation of the common parts of the building.
Home Invest Belgium's portfolio of investment buildings in operation1 is considerably 'younger' than the market average. More than 75% of the properties in the portfolio are less than 20 years old or have been renovated in depth during the past 20 years.
The company's management team is in charge of the (technical, administrative and accounting) management of the majority of the buildings. Only a small group of properties is managed by external building managers and agents, who are chosen after a careful selection process and whose performance is constantly assessed.
On 10 July 2018, the cooperation with Ms Sophie Lambrighs, Chief Executive Officer, and Mr Nicolas Vincent, Chief Investment Officer, was ended. Mr Jean-Luc Colson, formerly CFO, left the company on the 31st of January 2018. As of 28th February 2019, Mr Filip Van Wijnendaele's tenure as Chief Operating Officer was terminated.
The new Chief Executive Officer, Mr Sven Janssens, began on 3 December 2018. Mr Preben Bruggeman joined the company on January 7th 2019 as its new CFO.
On 12 December 2018, the mergers by takeover of the perimeter companies Investers and Immobilière S&F were approved by the General Meeting of Shareholders of the companies concerned and established by the Home Invest Belgium Board of Directors. These mergers by takeover took effect in terms of the accounts and taxation as of 1 July 2018.
1 This term is explained in the glossary.

This summary refers to the consolidated annual accounts which form an integral part of this annual financial report

| SHAREHOLDERS' EQUITY | 269,003,279 | 215,555,079 |
|---|---|---|
| D. Net result of the financial year | 56,447,178 | -143,685 |
| C. Reserves | 99,653,847 | 102,796,510 |
| B. Share premium account | 24,903,199 | 24,903,199 |
| A. Capital | 87,999,055 | 87,999,055 |
| I. Shareholders equity attributable to shareholders of parent company | 269,003,279 | 215,555,079 |
| I. Non-current liabilities | 274,323,432 | 234,434,882 |
|---|---|---|
| A. Provisions | 173,625 | 0 |
| B. Non-current financial debts | 263,284,316 | 224,745,100 |
| a. Financial debts | 223,500,000 | 185,000,000 |
| c. Others | 39,784,316 | 39,745,100 |
| C. Other non-current financial liabilities | 9,667,059 | 8,060,644 |
| F. Deferred taxes and liabilities | 1,198,432 | 1,629,138 |
| a. Exit tax | 167,282 | 854,469 |
| b. Other | 1,031,150 | 774,669 |
| II. Current liabilities | 12,613,287 | 20,299,859 |
| B. Current financial debts | 749,596 | 10,673,829 |
| a. Financial debts | 0 | 10,000,000 |
| c. Others | 749,596 | 673,829 |
| D. Trade debts and other current debts | 5,301,051 | 8,106,746 |
| b. Others | 5,301,051 | 8,106,746 |
| E. Other current liabilities | 151,225 | 62,656 |
| F. Accrued charges and deferred income | 1,577,442 | 1,456,627 |
| LIABILITIES | 282,102,746 | 254,734,741 |
| LIABILITIES | ||
|---|---|---|
| I. Non-current liabilities | 274,323,432 | 234,434,882 |
| A. Provisions | 173,625 | 0 |
| B. Non-current financial debts | 263,284,316 | 224,745,100 |
| a. Financial debts | 223,500,000 | 185,000,000 |
| c. Others | 39,784,316 | 39,745,100 |
| C. Other non-current financial liabilities | 9,667,059 | 8,060,644 |
| F. Deferred taxes and liabilities | 1,198,432 | 1,629,138 |
| a. Exit tax | 167,282 | 854,469 |
| b. Other | 1,031,150 | 774,669 |
| II. Current liabilities | 12,613,287 | 20,299,859 |
| B. Current financial debts | 749,596 | 10,673,829 |
| a. Financial debts | 0 | 10,000,000 |
| c. Others | 749,596 | 673,829 |
| D. Trade debts and other current debts | 5,301,051 | 8,106,746 |
| b. Others | 5,301,051 | 8,106,746 |
| E. Other current liabilities | 151,225 | 62,656 |
| F. Accrued charges and deferred income | 1,577,442 | 1,456,627 |
| LIABILITIES | 282,102,746 | 254,734,741 |
| Number of shares at end of period1 | 3,288,146 | 3,288,146 |
|---|---|---|
| IFRS NAV per share2 | € 81.81 | € 65.56 |
| EPRA NAV per share3 | € 85.06 | € 68.24 |
| Debt ratio (RREC RD)4 | 50.16 % | 51.80 % |
| Debt ratio (IFRS)5 | 48.90 % | 51.80 % |
* In accordance with IAS 8 the 2017 figures were restated to take in account the liabilities resulting from IAS12 deferred taxes. See Annex 27 for further explanation.
1 The number of shares at closing date is calculated excluding the 11,712 treasury shares held by the company.
2 IFRS NAV per share = Net Asset Value or Net value per share according to IFRS. 3 EPRA NAV per share = Net Asset Value of Net value per share according to the Best Practices Recommendations of EPRA.
4 This term is explained in the glossary. 5 This term is explained in the glossary.
| 31/12/2018 | 31/12/2017* |
|---|---|
| 544,868,654 | 459,231,235 |
| 462,356 | 416.024 |
| 524,506,117 | 457,864,921 |
| 353,420 | 391,371 |
| 155,574 | 112.033 |
| 391,187 | 446,887 |
| 19,000,000 | O |
| 6,237,370 | 11,058,584 |
| 55.700 | 135.752 |
| 1.036.607 | 3,326,818 |
| 1,881,629 | 376.707 |
| 3,239,503 | 7,183,786 |
| 23.932 | 35.521 |
| 551,106,024 | 470,289,820 |
In the financial year 2018 the fair value of the investment properties (including the development projects) has risen by 66.6 million from € 457.9 million at 31st December 2017 to € 524.5 million at 31st December 2018, or vervangen door: being an increase of +14.6%.
Is due to an increase in the fair value of the investment properties (see comments to the consolidated income statement) and the extension of the real estate portfolio via new investments (mainly the realization of internal development projects).
On 17th December 2018, via the newly created company De Haan Vakantiehuizen NV/SA, of which it holds 50 % of the shares, Home Invest Belgium realized the acquisition of 51.43 % of the shares of the NV/SA Sunparks De Haan.
On 31st of December, Home Invest Belgium's participation amounted to € 19.0 million. This participation is being processed using the equity method.
On 31st December 2018, the group's shareholders' equity amounts to € 269.00 million, a rise by 24.8 % compared to 31st December 2017.
The IFRS NAV per share has risen in the financial year 2018 by 24.8 % to € 81.81.
The EPRA NAV per share has risen by 24.7 % over the same period to € 85.06.
The debt ratios amount to 50.16 % (RREC RD) and 48.90 % (IFRS) at 31st December 2018.
Taking in account a maximum debt ratio of 65 %, as defined by the RREC Law, Home Invest Belgium still has a debt capacity of € 239.59 million to fund new investments.
Taking in account Home Invest Belgium's strategy to keep the debt ratio in the medium and long term below 55 %, and taking in account the bank covenants at 55 %, Home Invest Belgium still has a debt capacity of € 60.8 million to fund new investments.
On 31st December 2018, Home Invest Belgium had € 263.28 million of financial debts, composed of:

TYPE OF DEBT
The weighted average remaining duration of the financial debts amounts to 4.3 years.
On 31st December 2018 Home Invest Belgium disposed of 9.5 million of undrawn available credit lines.
On 31st December 2018, 83.5 % of the financial debts (or an amount of € 220.0 million) had a fixed interest rate, among other things, through using Interest Rate Swaps as hedging instrument. The fixed interest rates have a weighted average remaining duration of 5.9 years.

Due to a decrease of the interest rates after the conclusion of the hedges, the total value of the hedges at closing date was negative for an amount of € 9.67 million.
Through its hedging policy, the Board of Directors wishes to protect the company to a maximum against potential interest rate rises.


| 2018 | 2017* | |
|---|---|---|
| I. Rental Income | 24,286,604 | 22,683,114 |
| III. Rental-related expenses | -294,009 | -183,272 |
| NET RENTAL RESULT | 23,992,595 | 22,499,843 |
| IV. Recovery of property charges | 170,800 | 136,764 |
| V. Recovery of charges and taxes normally payable by the tenant on let properties | 577,974 | 598,574 |
| VII. Charges and taxes normally payable by the tenant on let properties | -3,016,662 | -2,769,775 |
| VIII. Other incomes and expenses related to letting | -650 | -30,000 |
| PROPERTY RESULT | 21,724,057 | 20,435,406 |
| IX. Technical costs | -1,099,527 | -1,086,011 |
| X. Commercial costs | -312,350 | -342,219 |
| XI. Taxes and charges on unlet properties | -340,659 | -289,436 |
| XII. Property management costs | -3,903,591 | -3,766,408 |
| XIII. Other property costs | -8,616 | 19,853 |
| PROPERTY COSTS | -5,664,743 | -5,464,220 |
| PROPERTY OPERATING RESULT | 16,059,314 | 14,971,186 |
| XIV. General corporate expenses | -887,977 | -1,066,763 |
| XV. Other operating incomes and expenses | 285,005 | -112,236 |
| OPERATING RESULT BEFORE PORTFOLIO RESULT | 15,456,342 | 13,792,187 |
| XVI. Result sale investment properties | 610,185 | 719,633 |
| XVIII. Changes in fair value of investment properties | 59,413,636 | 824,629 |
| XIX. Other portfolio result | -171,278 | -774,669 |
| PORTFOLIO RESULT | 59,852,543 | 769,593 |
| OPERATING RESULT | 75,308,885 | 14,561,780 |
| XX. Financial income | 105,328 | 90,494 |
| XXI. Net interest charges | -4,672,338 | -3,548,571 |
| XXII. Other financial charges | -55,202 | -65,034 |
| XXIII. Changes in fair value of financial assets and liabilities | -1,613,701 | 1,226,658 |
| FINANCIAL RESULT | -6,235,914 | -2,296,453 |
| PRE-TAX RESULT | 69,072,971 | 12,265,327 |
| XXIV. Corporation tax | -295,246 | -361,199 |
| XXV. Exit tax | 0 | -81,555 |
| TAXES | -295,246 | -442,754 |
| NET RESULT | 68,777,725 | 11,822,573 |
| Exclusion of portfolio result | -59,852,543 | -769,593 |
| Exclusion of variation in real value of financial assets and liabilities | +1,613,701 | -1,226,658 |
| EPRA EARNINGS 1 | 10,538,883 | 9,826,322 |
| Average number of shares2 | 3,288,146 | 3,190,318 |
| NET RESULT PER SHARE | 20.92 | 3.71 |
| EPRA EARNINGS PER SHARE | 3.21 | 3.08 |
| DISTRIBUTABLE RESULT PER SHARE3 | 4.28 | 4.66 |
The net rental result has increased from € 22.5 million in 2017 to € 24.0 million in 2018 (+6.6 %). The increase is mainly the result of the lease of the delivered internal development projects and investments realised in the course of 2017 that contributed for an entire financial year in 2018.
After deduction of the non-recoverable costs, the property result has risen from € 20.4 million in 2017 to € 21.7 million in 2018.
The technical costs contain the maintenance costs, renovation costs and insurance premiums charged to the owner. For the past financial year they amounted to € 1.1 million.
The commercial costs have decreased to € 0.3 million. They include the commissions paid to the real estate agents for concluding new rental contracts, the shared cost of inventories, as well as the as the lawyers' fees appointed within the framework of a strict management of the leases of the portfolio.
The charges and taxes related to vacant buildings amount to € 0.3 million and relate to costs that have to be carried by the company for vacant buildings. That vacancy can be the consequence of the departure of a tenant or of the time needed to find a first tenant in the case of newly delivered projects or after a major renovation.
Property result The rental charges and taxes normally paid by the tenant are mainly composed of property taxes paid by the RREC. Part of these charges and taxes could however be reinvoiced to certain tenants, according to the applicable legislation, such as for shops, offices and rest homes. The corporate overheads and other operating charges and income of Home Invest Belgium contain all costs and revenues that are not directly related to the management of the buildings and the company. They contain among other things the costs related to the stock exchange listing and Home Invest Belgium's status as a REIT (Euronext Brussels, Financial Services and Markets Authority, subscription tax with the FPS Finance, etc.), the remuneration of the auditor, the consultants and accredited property experts of the RREC. These costs amounted to € 0.6 million in 2018, in decrease compared to 2017 (€ 1.1 million).
The property management costs represent the personnel costs and operating expenses, the remuneration of management, the attendance fees of the directors and the remuneration paid for outsourced management for a number of buildings, and result in an amount of € 3.9 million.
In total, the property charges increase by 3.7 % from € 5.5 million in 2017 to € 5.7 million in 2018.
The property operating result in 2018 reaches € 16.1 million, an increase of +7.3 % compared to 2017.
Consequently, an operating result before the portfolio result of € 15.5 million is recorded in 2018, compared to € 13.8 million by the end of 2017, an increase by 12.1 %.
In 2018 a positive portfolio result of € 59.8 million was recorded.
The result on the sale of investment properties amounted to € 0.6 million in 2018. This implies a realized capital gain compared to the last fair value of the sold buildings of 8.5 % (on a total net sales price of € 7.8 million).
In 2018 Home Invest Belgium recorded a positive change in the fair value of the investment properties totaling € 59.4 million, or 13.0 % compared to the fair value of the investment properties per 31st December 2017. This positive change is mainly the consequence of the adjustment of the rental yields by the independent property experts. On 31 December 2018 the investment properties available for lease are globally valued at a gross rental yield 1 of 5.6 %.
* In accordance with IAS 8 the 2017 figures were restated to take in account the liabilities resulting from IAS12 deferred taxes. See Annex 1 for further explanation.
1 This term is explained in the glossary.
2 The average number of shares was calculated excluding the 11,712 treasury shares held by the company.
3 The statutory distributable result in the sense of article 13, §1, of the RREC RD. 1
This term is explained in the glossary.
In order to control the external valuations, which might have an important impact on the non distributable results of the company, the Board of Directors had implemented an internal procedure and control system in the course of 2018.
The other portfolio result amounts to € -0.2 million. In this item, the changes in deferred taxes are recorded.
The net interest charges have increased from € 3.5 million in 2017 to € 4.7 million in 2018. This increase is the result of an increase of the average amount of outstanding financial debts. The average funding cost amounted to 2.20 % in 2018 (+ 6.3 %).
The changes in the fair value of the financial assets and liabilities amounted to € -1.6 million in 2018. These changes are the consequence of changes in the fair value of the interest rate swaps.
The taxes dropped from € 0.44 million in 2017 to € 0.3 million in 2018.
The net result (group share) of Home Invest Belgium amounted to € 68.8 million in 2018, or € 20.9 per share.
After adjustment of the net result before (i) the portfolio result and (ii) the changes in fair value of the financial assets and liabilities, the EPRA earnings amount to € 10.5 million for the financial year 2018, an increase by 7.3 % compared to € 9.8 million in 2017).
The EPRA earnings per share have increase by 4.1 % from € 3.08 in 2017 to € 3.21 in 2018.

The sales of investment properties realized in 2018 resulted in a capital gain of € 3.3 million compared to the acquisition value (augmented by the activated investments). These realized capital gains contribute to the statutory distributable result1 , which is the basis for the dividend distribution.
Following the amendments to the IFRS standards implemented since 2018, sales can only be registered in the financial statements at the time of the recording of the deed. Previously these sales were registered at the moment of the conclusion of the preliminary sales agreement or after fulfillment of any possible conditions precedent contained in it.
As a consequence, this year, the "effective" period of sales is shortened by ± 3 months (usual frametime between the sales agreement and the notarial deed). The majority of the notarial deeds signed in the course of the first quarter of 2018 consists of sales agreements signed in 2017, which have already been booked in the distributable capital gains in 2017. This effect is temporary and limited to 2018.
Consequently, the statutory distributable result1 in 2018 has decreased to € 14.1 million, compared to € 14.9 million in 2017.
The distributable result per share has decreased from € 4.66 to € 4.28 over the same period.



1
The statutory distributable result in the sense of article 13, §1, of the RREC RD.
"Everyone has the right to a standard of living adequate for the health and well-being of himself and his family, including food, clothing, housing and medical care and necessary social services, and the right to security in the event of unemployment, sickness, disability, widowhood, old age or other lack of livelihood in circumstances beyond his control."
– Article 25 of the Universal Declaration of Human Rights.
The right to housing is enshrined in the Universal Declaration of Human Rights as one of the elements of the right to an adequate standard of living. Home Invest Belgium intends to make a modest contribution to ensuring this right by placing on the rental market quality, affordable homes while naturally safeguarding the interests of its shareholders. The RREC recognises its responsibilities in the environmental and human context in which it fulfils its mission.
The responsible attitude to business of Home Invest Belgium may be seen in particular in the management of its real estate assets in operation, in its investment decisions and the choices made in the context of its development projects.
As the owner of a substantial property portfolio comprising buildings with varying lifespans, the company adopts a pragmatic policy aimed at combining a rational and ongoing revocation programme with its financial imperatives.
This policy of sound investments and active divestment of the portfolio is based on a detailed periodic evaluation of the portfolio.
When decisions are made concerning the acquisition of existing assets, the quality of the building that is to provide rental income over a long period will need to meet the environmental standards of the day or undergo work in the short term enabling it to achieve this performance level.
As regards development projects, the expertise of the team is used to design buildings. As part of this process, the choice of construction materials or technology is part of a long-term vision which, by definition, targets sustainability. In this respect, Home Invest Belgium considers it important to point out that sustainability goes far beyond simply the energy aspect and that factors such as the location of buildings near public transport (in the broad sense), the rational use of land, the development of green spaces, etc. are essential elements for a sustainable housing policy. Home Invest Belgium pays particular attention to all these aspects and strives to implement them in all its projects and investment choices.
As an example of this, the redevelopment of The Pulse saw a site of office buildings transformed into a modern residential complex, with close attention paid to sustainability: the building was fitted out with solar panels and has been awarded an excellent energy performance rating.
The risk factors are described in the Risk factors Chapter of this financial report.
Home Invest Belgium organises its financial policy so that it has permanent access to sufficient credit lines and follows the interest rate risk to which it may be exposed closely, endeavouring to minimise this risk as much as possible.
The use of financial instruments is discussed in the Financial Risks section of the Risk Factors chapter of this financial report. The following elements are included: debt ratio, liquidity risk, currency risk, risk related to a bank as a counterparty, the risk related to changes in interest rates, the risk related to changes in the fair value of the financial instruments as at 31 December 2018, the risk related to the liquidity of the share and the risk related to the distribution of the dividend.
Home Invest Belgium did not carry out any research and development activities within the meaning of Articles 96 and 119 of the Companies Code during 2018.
Mr Eric Spiessens, independent director and chairman of the Audit Committee, has the independence and expertise in the field of accounting and auditing required by Article 119, point 6 of the Companies Code. He has a specific academic background in the financial field (See Corporate Governance Statement).
No own shares were sold during the year 2018.
At the end of the financial year, Home Invest Belgium held 11,712 own shares.
The Board of Directors confirms its confidence in the continued evolution of the company's results.
The company's income is generated partly by renting out its buildings and partly by the regular selective divestment of part of its portfolio.
The rental market is supported by population growth in the major Belgian cities and is benefiting from increased inflation compared with previous years, leading to the indexation of rents.
The acquisition market is driven by interest rates which remain at historically low levels - thus increasing household borrowing.
In accordance with its dividend distribution policy, the Board of Directors will announce the level of the interim dividend to be paid in cash in December 2019 after the results of the third quarter.

Home Invest Belgium strives to pursue a policy, in the interests of all its stakeholders, that focuses on a number of ethical values, namely honesty, integrity and fairness.
Given the relatively large number of tenants with whom it is in contact, representing over > 2,200 families, Home Invest Belgium is ideally placed to pass on a number of values that it upholds. The company aims to treat its tenants fairly and provide quality, within the limits of the contractual relationship between landlord and tenant, of course.
In its buildings and projects, Home Invest Belgium does its utmost to respond as practically as possible to the changing needs of the population, for example by taking into account the reduction in the average size of households or by offering shared spaces in buildings.
The company is very aware of the fact that its mission, in the area of housing, can only be efficiently fulfilled through the daily and motivated involvement of its staff. They are without doubt its most valuable asset, enabling the company to excel in the market on which it operates.
As at 31 December 2018, the management led a team of 38 people.
When setting up and strengthening its teams, Home Invest Belgium takes care to recruit profiles which are varied, complementary and of different ages and experience. The aim is to benefit as much as possible from this diversity while ensuring a high level of competence.
The Corporate Governance Statement (including the remuneration report and the description of the main characteristics of the control and risk management systems) can be found in the Corporate Governance Statement chapter on pages 84 to 106 of this annual financial report.

Women

MALE/FEMALE RATIO


Home Invest Belgium team
The property portfolio represents the company's core asset.
| The company's property portfolio 54 | |
|---|---|
| The real estate market 70 | |
| Reports from the real estate experts 74 |

Real estate report


Home Invest Belgium specialises in residential property. Its portfolio contains traditional apartments, service apartments and shared spaces, student studios, second homes and tourist accommodation as well as a small proportion of commercial real estate.
As the owner of a portfolio worth approximately € 543 million, distributed across Belgium and the Netherlands, Home Invest Belgium makes new or recently renovated, high-quality real estate available to its tenants, who can rely on professional management. Home Invest Belgium has the major competitive advantage that it always develops its own projects in order to stimulate the growth of its portfolio.
The company aims to offers its shareholders a return that is at least equal to the return on a direct investment in residential property, without the cares of management.
The investment criteria applicable for both property acquisitions and development projects are as follows:
Since 2016, the RREC has extended its investment scope to include tourist accommodation sites run by specialised operators. In addition to the attraction of their immediate returns, these sites also offer fine prospects as regards capital gains if they are resold or divided into units.
The main investment criteria applicable to this type of property are as follows:
During the last financial year, the share of tourist accommodation in the Home Invest Belgium portfolio increased further through the stake that Home Invest Belgium owns via its perimeter company, De Haan Vakantiehuizen, in Sunparks De Haan NV/SA, namely 51.43% (the remainder of the shares in Sunparks De Haan were acquired by a private French fund). Sunparks De Haan owns a tourist leisure complex with common infrastructure in De Haan, Wenduinesteenweg 150. This complex benefits from a unique location near the sea.
De Haan Vakantiehuizen NV/SA was set up jointly by Home Invest Belgium, Belfius Insurance, Tinc and DG Infra Yield, which hold respectively 50%, 25%, 12.5% and 12.5%, and has now acquired the status of a specialised real estate investment fund.
On December 31st, 2018, Home Invest Belgium has a real estate portfolio worth € 543.5 million, compared with € 457.9 million at the end of 2017. This represents an 18.7% increase.
| REAL ESTATE PORTFOLIO | 31/12/2018 | 31/12/2017 |
|---|---|---|
| Fair value of property investments | € 524,51 m | € 457,87 m |
| Investment properties available at the location |
€ 490,36 m | € 423,11 m |
| Projects in development joint ventures accounted for by the equity method |
€ 34,14 m | € 34,76 m |
| Participation in companies | € 19,00 m | € 0,00 m |
| Total | € 543,51 m € 457,87 m |
The fair value of the portfolio available for rental is € 490.4 million and consists of 51 different sites.
The total contractual annual rents and the estimated rental value of vacant space is € 27.7 million as at 31st December 2018. The real estate investments available for rental are valued by independent real estate experts as having an average gross rental yield of 5.6%.
As at 31 December 2018, 64.6% of the real estate investment available for rent is in the Brussels Capital Region, 15.2% is in Wallonia, 9.8% is in Flanders and 10.5% is in the Netherlands.
Of the real estate portfolio available for rental, 87.8% is residential as at 31 December 2018. The breakdown of the portfolio available for rental, calculated based on the fair value of the buildings, is as follows:


INVESTMENT PROPERTIES AVAILABLE FOR LEASE BY GEOGRAPHICAL DISTRIBUTION


The Horizon, Woluwe-Saint-Lambert
Louvain-La-Neuve - city centre
These buildings constitute the RREC's biggest real estate complex in Belgium and represent 7.42% of the investment properties available for rental. Located in the centre of Louvain-la-Neuve, they were built in 1977 and acquired by the RREC in 2013. They include ± 23,000 m2 of rental space intended for housing, commercial use, offices and lecture halls. This complex has the distinction of standing on land owned by the university (UCL) and the RREC has
surface rights until 2026.
Home Invest Belgium is bringing this to market under the brand name Louv'immo. In 2018, the site had an occupancy rate
of 99.83%.
Lambermont This is the largest residential site in the portfolio, consisting of four buildings located along boulevard Lambermont in Schaarbeek, next to the Kinetix sports centre. It was completed in 2011.
It comprises a total of 127 apartments, two municipal libraries (Dutch- and French-language), a crèche and 108 underground parking places. This mix of functions is the result of exemplary collaboration with the local authorities.


This is the only building complex located outside Belgium (in Ouddorp, in the Dutch province of Zeeland). It represents the RREC's largest property complex: 10.46%. It comprises 248 houses and 40 apartments which are part of a complex of around 700 holiday homes, surrounded by central facilities (including a subtropical swimming pool, restaurants, shops, play areas, etc.). The site as a whole is run by the Center Parcs Pierre & Vacances group on the basis of a fixed 15-year lease, at a fixed and indexed 'triple net' rent. A thorough renovation programme has been carried out over the past few years. This renovation has had a positive impact on the occupancy rate of the park.

This is the largest asset in Flanders (Leuven) and consists of 138 apartments, two shops and 92 underground parking spaces.
It was fully renovated by Home Invest Belgium in 2010
and 2011.
The building houses both students and young professionals who appreciate its central location in the city. The garden was fully redeveloped in 2017.

This complex, located at 2-10 avenue du Frioul in Evere, was completed and acquired in 2005. It comprises 85 apartments and 85 underground parking places. It is particularly appreciated due to its proximity to NATO and easy accessibility.

The Scheldevleugel building lies in the centre of Oudenaarde, a stone's throw from the Scheldt river. It has been part of the RREC's portfolio since 2016 and has been undergoing in-depth renovation (in various phases) since 2017. The third renovation phase began in the autumn of 2018 and concerns the last 12 apartments and studios as well as the communal areas of the building. In total, 59 apartments out of 95 units have now been renovated.

The building comprises 80 studios, 15 one- and two-bedroom apartments and 75 parking spaces. More information can be found on www.scheldevleugel.be.
This building, centrally located in avenue Livingstone in Brussels (in the heart of the European district, near the Berlaymont building) was acquired by Home Invest Belgium in 2015. All 38 apartments with parking spaces and cellars are rented out.
Our leading buildings
in opération

Both buildings are located in Woluwe-Saint-Lambert and were redeveloped by Home Invest Belgium, but they differ from one another in terms of their format.
The Horizon symbolises a new way of living, with attention paid to a perfect mix of privacy for the residents (via their own apartment/ studio) and the shared areas, such as a sky lounge with a superb view, sunny roof terraces, home cinema, fitness and other communal services.
The Inside is a more traditional apartment building comprising of 96 units that have a larger surface area for individual apartments/ studios compared with The Horizon, but with fewer communal areas.
Both buildings are particularly popular among the tenants: this is borne out by the very high occupancy rate of 97% for The Horizon and 92% for The Inside at the end of 2018. Bearing in mind the fact that The Inside was only completed during the course of the 2017 financial year, this is a strikingly good result.
The Pulse, which consists of three apartment buildings, was received by Home Invest Belgium in 2018 and consists of 96 residential units, an underground car park and a communal inner courtyard with a petanque area. It stands on the corner of rue de la Célidée and rue Joseph Schols in the Karreveld district and has a high occupancy rate, with 80 of the 96 apartments rented.
This former office site has been converted into a modern residential complex with an excellent energy performance rating.
More information about this fine achievement can be found on the website: www.the-pulse.be.

Please refer to page 35-36 of the Management Report.



| Year2 | Unit | Surface | Occupancy | ||
|---|---|---|---|---|---|
| n° | Name | Number | m2 | % | |
| Brussels Capital Region | |||||
| 1. | The Link Rue Maurice Charlent 51-53 Auderghem |
2015 | 124 | 4,353 | |
| 2. | Belliard 21 Rue Belliard 21 Bruxelles |
2013 | 6 | 278 | |
| 3. | Clos de la Pépinière Rue de la Pépinière 6-14 - Avenue Thérésienne 5-9 Bruxelles |
1993 | 25 | 3,279 | |
| 4. | La Résidence Rue Joseph II Bruxelles |
1994 | 17 | 1,447 | |
| 5. | Lebeau Rue Lebeau 55-57 Bruxelles |
1998 | 12 | 1,153 | |
| 6. | Livingstone Avenue Livingstone Bruxelles |
2015 | 38 | 4,701 | |
| 7. | Résidences du Quartier Européen Rue Joseph II 82-84 - Rue Lebon 6-10 - Rue Stevin 21 Bruxelles |
1997 | 50 | 4,316 | |
| 8. | Trône Rue du Trône Bruxelles |
2015 | 16 | 1,913 | |
| 9. | Erainn Rue des Ménapiens 29 Etterbeek |
2001 | 7 | 1,252 | |
| 10. | Archview Avenue de l'Yser 13 Etterbeek |
2015 | 16 | 1,961 | |
| 11. | Giotto Avenue du Frioul 2-10 Evere |
2005 | 85 | 8,327 | |
| 12. | Belgrade Rue de Belgrade 78-84 Forest |
1999 | 1 | 1,368 | |
| 13. | Les Jardins de la Cambre Avenue de l'Hippodrome 96 - Rue des Echevins 75 Ixelles |
1992 | 13 | 2,457 | |
| 14. | Charles Woeste Avenue Charles Woeste 296-306 Jette |
2015 | 92 | 5,091 | |
| 15. | Odon Warland Rue Odon Warland 205 - Rue Bulins 2-4 Jette |
2012 | 35 | 3,141 | |
| 16. | Baeck Rue Joseph Baeck 22-46 Molenbeek-Saint-Jean |
2001 | 28 | 2,652 | |
| 17. | La Toque d'Argent Rue Van Kalck 30-32 Molenbeek-Saint-Jean |
1990 | 1 | 1,660 | |
| 18. | Sippelberg Avenue du Sippelberg 3-5 Molenbeek-Saint-Jean |
2003 | 33 | 3,290 |
| Year2 | Unit | Surface | Occupancy rate3 |
|---|---|---|---|
| 2015 | 124 | 4,353 | |
| 2013 | 6 | 278 | |
| 1993 | 25 | 3,279 | |
| 1994 | 17 | 1,447 | |
| 1998 | 12 | 1,153 | |
| 2015 | 38 | 4,701 | |
| 1997 | 50 | 4,316 | |
| 2015 | 16 | 1,913 | |
| 2001 | 7 | 1,252 | |
| 2015 | 16 | 1,961 | |
| 2005 | 85 | 8,327 | |
| 1999 | 1 | 1,368 | |
| 1992 | 13 | 2,457 | |
| 2015 | 92 | 5,091 | |
| 2012 | 35 | 3,141 | |
| 2001 | 28 | 2,652 | |
| 1990 | 1 | 1,660 | |
| 2003 | 33 | 3,290 |
1 Including buildings for sale. he residuaire rights of the Link building is owned by SPRL Charlent 53 freehold while the emphyteutic is owned by Home Invest Belgium. 2 Year of construction or last fundamental renovation. 3 Average occupancy rate for the year 2018.


| Properties available for lease1 | |||||
|---|---|---|---|---|---|
| Year2 | Unit | Surface | Occupancy rate3 |
||
| n° | Name | Number | m2 | % | |
| 19. | The Pulse Rue de la Célidée 29-33 Molenbeek-Saint-Jean |
2018 | 97 | 7,874 | |
| 20. | Bosquet - Jourdan Rue Bosquet 72 - Rue Jourdan 71 Saint-Gilles |
1997 | 6 | 798 | |
| 21. | Jourdan - Monnaies Rue Jourdan 121-125 Saint-Gilles |
2002 | 26 | 2,814 | |
| 22. | Jourdan 85 Rue Jourdan 85 Saint-Gilles |
2010 | 24 | 2,430 | |
| 23. | Lambermont Bd du Lambermont 210-222 - Rue Desenfans 13-15 Schaarbeek |
2008 | 131 | 14,107 | |
| 24. | Melkriek Rue du Melkriek 100 Uccle |
1998 | 1 | 2,034 | |
| 25. | Les Érables Avenue de Calabre 30-32 Woluwe-Saint-Lambert |
2001 | 24 | 2,201 | |
| 26. | The Horizon Avenue Ariane 4 Woluwe-Saint-Lambert |
2016 | 165 | 10,439 | |
| 27. | The Inside Avenue Marcel Thiry 202-206 Woluwe-Saint-Lambert |
2017 | 96 | 7,872 | |
| 28. | Mélopée Rue de la Mélopée 36 Molenbeek-Saint-Jean |
1961 | 1 | 220 | |
| 29. | Liberty's Place de l'Amitié 7-8 Auderghem |
2017 | 40 | 3,391 | |
| 30. | Xavier de Bue Rue Xavier de Bue 30A-34 Uccle |
1950 | 11 | 1,194 | |
| 31. | Waterloo 41 Chaussée de Waterloo 41-43 Saint-Gilles |
1950 | 11 | 1,009 | |
| 32. | Voisin Rue Montagne au Chaudron 13 Woluwe-St-Pierre |
1996 | 9 | 923 | |
| 33. | Navez Rue François-Joseph Navez 81-83 Schaarbeek |
1904 | 10 | 764 | |
| Total Brussels Capital Region | 1,268 | 110,818 | 87.7% | ||
| Flemish Region | |||||
| 34. | City Gardens Petermannenstraat 2A-2B - Ridderstraat 112-120 Leuven |
2010 | 140 | 8,409 | |
| 35. | Haverwerf Haverwerf 1-10 Mechelen |
2002 | 4 | 3,396 | |
| 36. | Gent Zuid Woodrow Wilsonplein 4 Gent |
2000 | 18 | 2,346 |
| Year2 | Unit | Surface | Occupancy rate3 |
|---|---|---|---|
| 2018 | 97 | 7,874 | |
| 1997 | 6 | 798 | |
| 2002 | 26 | 2,814 | |
| 2010 | 24 | 2,430 | |
| 2008 | 131 | 14,107 | |
| 1998 | 1 | 2,034 | |
| 2001 | 24 | 2,201 | |
| 2016 | 165 | 10,439 | |
| 2017 | 96 | 7,872 | |
| 1961 | 1 | 220 | |
| 2017 | 40 | 3,391 | |
| 1950 | 11 | 1,194 | |
| 1950 | 11 | 1,009 | |
| 1996 | 9 | 923 | |
| 1904 | 10 | 764 | |
| 2010 | 140 | 8,409 | |
| 2002 | 4 | 3,396 | |
| 2000 | 18 | 2,346 |
1 Including buildings for sale.
2 Year of construction or last fundamental renovation. 3 Average occupancy rate for the year 2018.
| Development projects | |||||
|---|---|---|---|---|---|
| n° | Name | Delivery date |
Units | Total expected investment |
|
| 52. | Marcel Thiry C2 Avenue Marcel Thiry 204 Woluwe-Saint-Lambert |
2021 | 45 | € 9 million | |
| 53. | The Crow'n Avenue Reine Astrid 278 Kraainem |
2019 | 45 | € 13 million | |
| 54. | Meyers-Hennau Rue Meyers-Hennau 5-17 Bruxelles |
2020 | 46 | € 12 million | |
| 55. | Brunfaut Rue Fin 4-12 Molenbeek-Saint-Jean |
2020 | 93 | € 20 million | |
| Total | € 54,00 million |
| Properties available for lease1 | ||||||
|---|---|---|---|---|---|---|
| Year2 1 |
Unit | Surface | Occupancy rate3 2 |
|||
| n° | Name | Number | m2 | % | ||
| 37. | Wetteren Cederdreef 9 Wetteren |
1989 | 1 | 229 | ||
| 38. | Scheldevleugel Remparden 12 Oudenaarde |
1980 | 96 | 5,746 | ||
| Total Flemish Region | 259 | 20,126 | 90.0% | |||
| Walloon Region | ||||||
| 39. | Clos Saint-Géry Rue de Tournai 4 Ghlin |
2015 | 20 | 4,140 | ||
| 40. | Quai de Compiègne Quai de Compiègne 55 Huy |
1971 | 1 | 2,479 | ||
| 41. | Galerie de l'Ange (appartementen) Rue de la Monnaie 4-14 Namur |
1995 | 56 | 2,346 | ||
| 42. | Galerie de l'Ange (handelszaken) Rue de la Monnaie 4-14 Namur |
2002 | 12 | 2,552 | ||
| 43. | Mont-Saint-Martin Mont Saint-Martin 1 Liège |
1988 | 6 | 335 | ||
| 44. | Saint-Hubert 4 Rue Saint-Hubert 4 Liège |
1988 | 14 | 910 | ||
| 45. | Saint-Hubert 51 Rue Saint-Hubert 51 Liège |
1988 | 4 | 360 | ||
| 46. | Léopold Rue Léopold 2-8 Liège |
1988 | 53 | 3,080 | ||
| 47. | Florida Avenue Florida 75-79 Waterloo |
1998 | 5 | 1,460 | ||
| 48. | Louvain-la-Neuve CV9 Angle des Rues des Wallons et Grand Rue Louvain-la-Neuve |
1977 | 16 | 7,091 | ||
| 49. | Louvain-la-Neuve CV10&18 Rues Charlemagne, Grand Rue, Rabelais, Grand Place, Agora Louvain-la-Neuve |
1977 | 176 | 16,827 | ||
| 50. | Colombus Rue de l'Orjo 52-56 Jambes |
2007 | 51 | 3,740 | ||
| Total Walloon Region | 414 | 45,320 | 91.8% | |||
| The Netherlands | ||||||
| 51. | Port Zélande Center Park Port Zélande Ouddorp (Pays-Bas) |
2016 | 288 | 20,533 | ||
| Total The Netherlands | 288 | 20,533 | 100.0% |
| Investments properties available to let | Real value | Contractual rents on annual basis |
Contractual rents + Estimated rental value on vacant spaces |
Total estimated rental value |
|---|---|---|---|---|
| Brussels Capital Region | € 316.62 million | € 14.60 million | € 16.20 million | € 15.70 million |
| Flemish Region | € 47.91 million | € 2.22 million | € 2.46 million | € 2.56 million |
| Walloon Region | € 74.56 million | € 5.27 million | € 5.91 million | € 5.62 million |
| The Netherlands | € 51.28 million | € 2.78 million | € 2.78 million | € 2.78 million |
| Total | € 490.36 million | € 24.87 million | € 27.36 million | € 26.66 million |

Spread by age Spread by building
Residential buildings are relatively low-tech. It may therefore be assumed that such buildings will remain perfectly adapted to the market for at least 20 years. From this point of view, over three-quarters of the assets in the portfolio can be considered recent. Moreover, this proportion is rising sharply thanks to the various renovation programmes undertaken by Home Invest Belgium.
By way of comparison, in 2013 the distribution in terms of the age of the buildings was as follows: buildings aged 5 years and less: 25.4%; buildings from 6-10 years: 12.3%; buildings from 11-20 years: 39.4% and buildings older than 20 years: 22.9%.

The portfolio has six tenants whose rent amounted to over € 0.3 million on an annual basis as at 31 December 2018. By far the largest is Center Parcs Netherlands with annual rent of over € 2.7 million. This is followed by the Catholic University of Louvain-la-Neuve at almost € 0.6 million.
The regulations applicable to the RREC sector oblige these companies to diversify their risks. Home Invest Belgium may therefore not invest more than 20% of its assets in a single real estate complex.
As the largest site accounts for only 10.46% of the total portfolio of properties available for rental, diversification is fully assured. The ten largest sites, each representing over 3%, account for 58.2% of the total portfolio.



The average occupancy rate for the financial year as a whole remained stable in 2018 at 90.0% (compared with 2017 at 90.5%). The total occupancy rate is calculated with the inclusion of buildings being renovated, buildings in the process of a first commercialisation, buildings being sold and furnished apartments being let for the short term.
The average occupancy rate of buildings in operation remained at a high level (96.4% in 2018, compared with 95.3% in 2017).
It is worth noting that commercialisation of the project developments does not start until the work is fully completed, taking into account that prospective directors only show an interest when a project has been finished (unlike prospective buyers). This explains why the first months after completion of a project sees fluctuation in rental rates.
The active rental policy of the company has allowed Home Invest Belgium to achieve a high occupancy rate for the last financial year.
At the end of the financial year, the remaining period of the lease agreements stood at 2.6 years. This information is based on the theoretical end date of the lease agreements signed.
In the residential sector, the applicable laws allow tenants to terminate their lease prematurely at any time or to extend their lease at maturity. This average remaining period is therefore purely theoretical.
The interest rates of the European Central Bank are expected to remain at extremely low levels throughout 2019. Interest rates for new mortgage loans should therefore in theory remain below 2% and no doubt offset the slight fall in economic growth.
The amount of new mortgage loans granted stood at approximately € 38 billion in 2018 (compared with € 40 billion the year before and almost € 60 billion in 2016).
Comment on method: our source of information to determine the purchase price of property is the Federal Public Service for the Economy, through its statistics platform www.statbel.fgov.be. The statistics on property prices are based on all the property transactions on which registration duties had to be paid. The data come from the General Administration of Property Documentation of the Federal Public Service for Finance.
It is important to state that the figures as of 2015 are considered to be provisional and their reliability should not be taken for granted. Sometimes significant differences may be observed between the figures from the notaries barometer and the figures published on the website of the Federal Public Service for the Economy.
It is also worth noting that the Federal Public Service for the Economy has opted to present figures in absolute terms, using median prices. In previous years, average prices were used. Comparisons in absolute terms are therefore no longer relevant so we will confine ourselves to presenting increases in the form of percentages.
For Belgium as a whole, according to the most recent statistics available from the National Institute for Statistics (which only cover the first three quarters of 2018), prices followed an upward trend in the various market segments across the country.
The increase in the price of a single-family home in Belgium as a whole is around 4.1% compared with 2016 and over 25% compared with 2010. In 2018, the median price for a house was € 205,000. The price of a singlefamily home in Brussels is said to be up almost 10%. The increase is said to be over 6% in Flanders and just 1.4% in Wallonia. Wallonia remains the least expensive region in the country and Brussels the most expensive.
According to the Federal Public Service for the Economy, the average price of an apartment has risen by 3.4% in Belgium, that is less than the price of houses. The regional variations are +2.9% in Wallonia, +4.1% in Flanders and +2.6% in Brussels. Unlike the situation with houses, therefore, the price of apartments has risen less in Brussels compared with the other two regions of the country.
All the other real estate indexes (Notaries Barometers, TREVI, Eurostat House Price Index) confirm these trends, both in terms of the activity observed and the increase in prices.

The owner – tenant ratio in Belgium is around 72% - 28%, generally in line with the European average (70% - 30%).
In Brussels, however, the ratio is totally different because according to the rents observatory published by the Brussels-Capital Region, the rate of ownership is 38%. So 62% of the population of Brussels are tenants. This can be explained in particular by the higher purchasing costs and a larger presence of expatriates, logically directing the population more towards renting.
According to the figures from the rents observatory, the average rents (including new and second-hand properties, both single-family homes and apartments) stood at around € 700 / month in 2017 compared with € 723 / month in 2015 . The figure in 2004 was € 601 / month.
LThe demographic forecasts of the Federal Planning Bureau are based on hypotheses that take into account the impact of the refugee crisis witnessed in recent months. In the long term, the demographic outlook may be seen in a scenario characterised by an unchanged societal organisation, but nevertheless includes a stricter migrants policy at European level. It also takes account of hypotheses on fertility, increasing life expectancy and the ageing of the population.
As at 1 January 2018, the population of Belgium stood at around 11,376,000 people, compared with 11,322,000 a year earlier, i.e. an increase of about 0.47% in one year. As at 1 January 2019, it is expected to be approximately 11,428,000 inhabitants.
By 2030, the population of Belgium is expected to reach 11,887,000, representing growth of 4%, revised slightly downwards compared with previous demographic forecasts.
Unlike previous forecasts, demographic growth is now expected to be strongest in Flanders, at around 0.43% per year by 2030, compared with 0.34% in Brussels and 0.29% for Wallonia.
In absolute terms, between 2019 and 2030:
Moreover, the population continues to age. This is expected to be the case throughout the period covered by the demographic forecast in the three regions of the country. The youngest population in Belgium is to be found in Brussels.
This demographic growth is also accompanied by changes in lifestyle which impact on the number of additional households expected year on year. For the country as a whole, the total number of households is expected to increase from 4,958,000 on 1 January 2019 to 5,256,000 in 2030, up approximately 6% over the period. In absolute terms, this represents almost 300,000 additional households and in theory, the same number of additional homes.
The differences between Brussels and the other two regions of the country are relatively large:
In Brussels, more specifically, the number of households is expected to rise by 20,000 between now and 2030, that is average growth of around 1,500 units every year, below the figure of 4,000 homes required per year previously put forward. The demographic pressure is therefore lessening in Brussels, although the pressure on prices and rents in Brussels is expected to be maintained in the years to come in a context in which the land reserves in Brussels diminish every year.
The more uncertain political climate, the increasing tensions between the United States and China and the rise in populist movements in Europe are all elements that weigh on consumer confidence and that could therefore ultimately influence their purchasing decisions. The economic context is also less favourable, with forecasts for growth in GDP revised slightly downwards. From around 1.5% in 2018, the growth in GDP is more likely to be around 1.3% in 2019.
This rent level obviously depends on the intrinsic characteristics of the property, its size, its quality, the number of bedrooms and/or bathrooms and its environmental performances. For example, the average rent for a studio dating from before 1945 is € 519, while for a house built or renovated after 2001, the figure is € 1,623. The vast majority of rents lie within a bracket of € 500 and € 800/month.
The rents observatory highlights the gradual uncoupling observed between rents and the health index in Brussels. It appears that rents tended to rise more sharply than the health index during the period analysed, especially between 2008 and 2013. It is interesting to note that the increase in rents has only resulted from indexation since 2013.
Although the uncoupling is weak at first glance, the study also points to the gradual uncoupling between average rents and the average available income of households. On the basis of an index equal to 100 in 2004, the difference between the average rent and the average income is over 30 points today. According to the figures from the observatory, half of tenants have an income of less than € 2,000/month and the average disposable income is € 1,842/month. So while Brussels is more of a rental market as a result of the higher buying prices, a gradual uncoupling may also be observed as regards the balance between the supply of housing for rent and the income of the people of Brussels. It in fact appears that the poorest 70% of the population of Brussels have access to just 21% of the property available for rent (considering that a household allocates 25% of its income to its home).
Finally, it is important to bear in mind the significant disparities that exist between the various communes in Brussels. The lowest average rents are recorded in the commune of Saint-Josse-Ten-Noode, where the figure is around € 560/month, whereas rents easily reach
an average of over € 900/month in the south-east of Brussels, in municipalities such as Uccle, Watermael-Boitsfort, Woluwé-Saint-Pierre or Woluwé-Saint-Lambert.
The new residential property market always attracts more interest among developers and buyers, both in Belgium as a whole and in Brussels. In Brussels in particular, given the ageing of the current buildings, the increase in the required energy performance standards and the strong population growth, a certain lack of interest may be observed in so-called 'secondary' housing, which is often energy intensive and more costly to renovate, and a growing wish to develop new projects.
It appears, however, that the differences in price between secondary buildings and new buildings are often an obstacle for a population comprising mainly middle-income households.
So it is easy to understand the wish of developers to build increasingly small housing units in Brussels (although they remain relatively large compared with Europe as a whole).
With an average price of at least around € 2,700 to € 3,000/m2, the imbalance between the housing on offer and the income of the population is increasing.
In the most popular and best situated districts, average purchase prices easily reach € 3,500/m2. Finally, the most exclusive projects now sell at prices well in excess of € 4,000 /m2.

Increase of average price of an apartment in Belgium in 2018
Increase of average price of a single family home in Belgium in 2018

The regionalisation of the residential rental regulation has been completed. From now on, the three regions each have their own legal framework for residential rental agreements. It should be noted that (i) for rental agreements entered into before the new regional laws came into effect, (ii) rental agreements that do not fall within the scope of the regional law and (iii) some general provisions (articles 1708 to 1762bis of the Civil Code), the importance of national regulations must not be underestimated.
The three regions each supply the mandatory precontractual information that is to be communicated at the time of rental (including estimate of the private and common charges). The basic principle that property tax may not be passed on to tenants also stands.
The rental price is freely decided between the parties. In the Brussels and Walloon region, the governments have made available indicative tables with guide rents.
The Order applies to all types of homes (including student accommodation and second homes) and not just limited to rental agreements for primary residences, but does not apply to tourist accommodation. The order is applicable to rental agreements entered into (or renewed) from 1 January 2018. The government compiled a non-restrictive list of repairs and maintenance that are defined as being chargeable to either the landlord or the tenant. The Order provides specific rules for certain types of accommodation (primary residence, student accommodation, flexible renting,…).
A rental agreement whereby a tenant established their primary residence in the rented property, will in principle be entered into for nine years and terminated as the end of this period if either party gives notice 6 months before the due date. In absence of this notice, the rental agreement will be extended for 3 years with the same terms (under condition of indexation).
Both parties are able to prematurely end the rental agreement:
1
The Decree is applicate to all rental agreements entered into from 1 January 2019, with respect to residences intended to be the tenant's primary residence and located within the Flemish region. This law therefore does not apply to second homes and tourist accommodation. A list of repair and maintenance work was compiled by the Flemish government, defining which party is responsible for any work to be carried out. The rental agreement will in principle be entered into for nine years and expires at the end of this period, providing the landlord gives notice 6 months prior to the due date, of the tenant does so 3 months before. If neither party gives notice, the agreement will be extended for 3 years under the same terms (under condition of indexation). Both parties are able to prematurely terminate the agreement:
• The tenant has the right to terminate the lease agreement at any time, subject to a period of notice of three months. However, if the tenant terminates the lease agreement during the first three-year period, the landlord is entitled to compensation. This compensation is equal to three months', two months' or one month's rent, depending on whether the lease agreement is terminated during the first, the second or the third year;
• The landlord can also prematurely terminate the agreement, with respect of a notice period and payment of compensation, depending on the reasons for the termination.
The Flemish region also offers the possibility of entering into a short-term agreement (≤ 3 years). This agreement can only be extended once under the same terms, as long as the total duration does not exceed 3 years. The short-term rental agreement would in principle be terminated if either of the parties gives notice 3 months before the due date. In absence of notice being given, the agreement shall be deemed to have been entered into for a period of nine years from the date the original agreement took effect.
Tenants will be able to terminate these short-term contracts at any time subject to three months' notice and payment of one a half month's, one month's, or half a month's rent in compensation, depending on whether the lease agreement is terminated in the first, second or third year. The landlord may not terminate this shortterm rental agreement.

The Decree is applicable to all types of residences (including student accommodation and second homes) and not just limited to rental agreements for primary residences, but does not apply to tourist accommodation. This decree is applicable as from 1 September 2018 and its provisions are applicable immediately to the current leases (except for certain provisions which apply only to leases concluded or renewed after 1 September 2018). The government compiled a non-restrictive list of repairs and maintenance that are defined as being chargeable to either the landlord or the tenant. The Decree provides specific rules for certain types of accommodation (primary residence, student accommodation, flexible renting,…).
A rental agreement whereby a tenant established their primary residence in the rented property, will in principle be entered into for nine years and terminated as the end of this period, providing the landlord gives notice 6 months prior to the due date, of the tenant does so 3 months before. If neither party gives notice, the agreement will be extended for 3 years under the same terms (under condition of indexation). Both parties are able to prematurely terminate the agreement:
• The tenant has the right to terminate the lease agreement at any time, subject to a period of notice

1st September 2018, the Walloon Region applies the decrete of 15th March on all lease contracts for all residence types.
Since 1st January 2019, the Flemish Region applies the decrete of 9th November 2018 on lease contracts for properties used as primary residence.
of three months. However, if the tenant terminates the lease agreement during the first three-year period, the landlord is entitled to compensation. This compensation is equal to three months', two months' or one month's rent, depending on whether the lease agreement is terminated during the first, the second or the third year;
• The landlord can also prematurely terminate the agreement, with respect of a notice period and payment of compensation, depending on the reasons for the termination.
The region also offers the possibility of entering into a short-term agreement (≤ 3 years). This agreement can only be extended twice under the same terms, as long as the total duration does not exceed 3 years. The short-term rental agreement would in principle be terminated if either of the parties gives notice 3 months before the due date. In absence of notice being given, the agreement shall be deemed to have been entered into for a period of nine years from the date the original agreement took effect. Both parties are able to prematurely terminate the short-term rental agreement:
We carried out our valuations based on the capitalisation of the estimated rental value method in accordance with the current IVS (International Valuation Standards) and RICS (Royal Institution of Chartered Surveyors) standards.
As is customary, our assignment has been carried out on the basis of information provided by HOME INVEST BELGIUM regarding tenancy schedules, charges and taxes borne by the landlord, works to be carried out and all other factors that could affect property values. We assume that the information provided is complete and accurate.
Our valuation reports do not in any way constitute an assessment of the structural or technical quality of the buildings or of the potential presence of harmful substances. This information is well known to Home Invest Belgium, which manages its properties in a professional way and performs technical and legal due diligence before acquiring each property.
The Investment Value is defined as the estimated amount for which a property, or space within a property, should exchange on the date of valuation between a willing buyer and a willing seller in an arm's-length transaction after proper marketing wherein the parties have acted knowledgeably,prudently and without compulsion. The investment value includes transaction costs.
In theory, the disposal of properties is subject to a transfer tax charged by the Government and paid by the acquirer, which represent substantially all transaction costs. For properties situated in Belgium, the amount of this tax mainly depends on the mode of transfer, the capacity in which the acquirer acts and the property's location. The first two variables, and therefore the amount of tax payable, are only known once the sale is contracted.
Based on a study from independent real estate experts dated 8 February 2006 and reviewed on 30 June 2016, the "average" transaction cost for properties is assessed at 2.5%.
The fair value (as defined under IFRS 13 and by the BEAMA's (Belgian Asset Managers Association) press release of 8 February 2006 and reviewed on 30 June 2016) for properties over EUR 2,500,000 can therefore be obtained by deducting 2.5% of "average" transaction cost from their investment value. This 2.5% figure will be reviewed periodically and adjusted if on the institutional investment transaction market a change of at least +/- 0.5% in the effectively "average" transaction cost is observed.
For properties with an investment value under € 2,500,000 transfer taxes of 10% (in Brussels Capital Region) or 12,5% (in Flemish Region).
Based on the previous comments, we hereby confirm that the estimated Investment Value of the real estate portfolio of Home Invest Belgium, as of 31st December 2018, amounts to € 522.52 million. The Fair Value of the real estate portfolio of Home Invest Belgium as of 31st December 2018, corresponding to the fair value under IAS/IFRS, is estimated at € 473.22 million.
1 Pieter Paepen BVBA/SPRL
| TOTAL | CUSHMAN & WAKEFIELD |
CBRE VALUATION SERVICES |
ASSESSMENT AT COST |
|---|---|---|---|
Emeric Inghels MRICS Partner Valuation & Advisory
Pieter Paepen1 MRICS
This letter follows your instruction with regards to the estimation of the Fair Value of a real estate portfolio composed of 241 cottages at Center Parcs Port Zélande located in Ouddorp, the Netherlands, on December 1, 2016, and the subsequent quarterly updates of this estimation, in accordance with legal and statutory requirements. To be noted that the scope of the estimation was enlarged to 248 cottages and 40 apartments following the acquisition by HOME INVEST BELGIUM of additional units in 2017.
Our work is carried out in accordance with the International Valuation Standards (IVS) and the European Evaluation Standards published by TEGoVA (The European Group of Valuers' Associations) and in compliance with the valuation standards published by RICS (Royal Institution of Chartered Surveyors).
We have carried out our assignment on the basis of the information and data provided by Home Invest Belgium relating in particular to the lease conditions, non-recoverable charges and taxes, and investments borne by the lessor.
These different elements and documents have been taken into account in the estimation of the value. We were unable to verify the data independently and we have considered them to be accurate and reliable.
We are not not qualified to undertake structural audits and therefore are unable to confirm whether the properties are free from structural defects or environmental risks; for our assignment, we have assumed that the constructions and installations are in proper operational condition and compliant with all legislative requirements.
As such, our conclusions are subject to a technical audit which only a qualified and skilled expert can conduct and comment on.
The Fair Value is defined as « the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date » (IFRS 13).
For the estimation of the Fair Value we have applied the Discounted Cash Flow method. This method consists in discounting the sum of the net rents received over the assumed holding period, added to the discounted exit value of the leased property.
Our estimate takes into account the local taxation currently applicable in the case of direct sales of real estate assets. The transfer costs are set at 2.0%, in accordance with the locally applicable real estate transfer costs ("Overdrachtsbelasting") for residential properties, including leisure properties ("Recreatiewoningen").
The real estate portfolio was estimated based on the assumption that its current use would be maintained.
On the basis of the foregoing, we confirm that the Investment Value of the real estate portfolio comprising 248 cottages and 40 apartments at Center Parcs Port Zélande, Ouddorp, the Netherlands, estimated as at December 31, 2018, amounted to € 52.31 million. The estimated value corresponding to the Fair Value according to IAS / IFRS standards was € 51.28 million.
Isabelle DENIS Deputy Director - BNP Paribas Real Estate Valuation France
| FAIR VALUE OF THE INVESTMENT PROPERTIES | TOTAL | BELGIUM THE NETHERLANDS | |
|---|---|---|---|
| Investment properties available for lease | € 490,36 million | € 439,08 million | € 51,28 million |
| Development projects | € 34,14 million | € 34,14 million | |
| Total | € 524,51 million | € 473,22 million | € 51,28 million |
In accordance with the legal and statutory requirements, we are pleased to provide you with our opinion of the current Investment Value of the real estate portfolio of the Belgian REIT (Real Estate Investment Trust) Home Invest Belgium as at the valuation date on 31st December 2018.
| The share on the stock market�����������������������������78 | |
|---|---|
| Dividend and return�������������������������������������������������� 80 | |
| Shareholding structure���������������������������������������������82 |

Home Invest Belgium shares are an attractive investment instrument for both individual and institutional investors.
Investing indirectly in residential property offers a number of advantages:
The company aims to offers its shareholders a return that is at least equal to that generated by direct investment in residential property.
Home Invest Belgium shares have been listed on the Euronext Brussels regulated market since 16 June 1999.
On the 31st of December 2018, the price of Home Invest Belgium shares on the Euronext Brussels stood at € 91.40, compared with a closing price of € 88.72 at the end of 2017.
The average share price in the 2018 financial year was € 87.96 (compared with € 94.93 the previous year).
The liquidity of the shares rose, with an average of 1202 share transactions per trading day over the 2018 financial year as a whole (compared with a daily average of 779 shares during the 2016 financial year).
The velocity rose to 18.50% for 2018, compared with 11.99% in 2017.
The graph below illustrates the stock market performances of the Home Invest Belgium share with
| Share price data | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
|---|---|---|---|---|---|---|
| Share price (in €) | ||||||
| Highest | € 94.00 | € 97.75 | € 103.00 | € 95.50 | € 87.00 | € 82.35 |
| Lowest | € 83.20 | € 87.88 | € 91.81 | € 81.95 | € 73.50 | € 69.27 |
| On the last day of the financial year | € 91.40 | € 88.72 | € 94.74 | € 92.59 | € 85.10 | € 76.00 |
| Average price | € 87.96 | € 94.93 | € 98.40 | € 89.58 | € 80.91 | € 76.03 |
| Dividend (in €) | ||||||
| Gross | € 4.75 | € 4.50 | € 4.25 | € 4.00 | € 3.75 | € 3.50 |
| Net 1 | € 3.3250 | € 3.1500 | € 3.0875 | € 3.3700 | € 3.1875 | € 2.9750 |
| Gross dividend return2 | 5.20% | 5.07% | 4.49% | 4.32% | 4.41% | 4.61% |
| Volume | ||||||
| Average daily volume | 1,202 | 779 | 747 | 1,058 | 996 | 703 |
| Annual volume | 306,477 | 198,650 | 191,851 | 270,860 | 254,159 | 179,166 |
| Total number of shares on 31 December | 3,299,858 | 3,299,858 | 3,160,809 | 3,160,809 | 3,160,809 | 3,056,143 |
| Market capitalization on 31 December | € 302 million |
€ 293 million |
€ 311 million |
€ 293 million |
€ 269 million |
€ 232 million |
| Free float3 | 50.19% | 50.19% | 52.54% | 49.21% | 48.96% | 50.24% |
| Velocity4 | 18.50% | 11.99% | 11.55% | 17.41% | 16.42% | 11.67% |
| Pay-out ratio5 | 111.04% | 96.54% | 96.75% | 95.81% | 88.93% | 93.03% |
1 Since 1 January 2017, the real estate pre-account has risen to 30%. This term is explained in the glossary.
4 Velocity = (Total volume of shares traded during the financial year)/ (total number of shares.)This term is explained in the glossary.
that of the BEL 20 and Euronext 100 since flotation in 1999, showing a great rising curve.


Stock price Dividend
5 Pay-out ratio= (Total gross dividend for the financial year)/statutory distributable result in the sense of art. 13, §1 of the RREC-RD).This term is explained in the glossary.
| Total return (€) | Net value per share (excl. dividend) |
Increase of net value per share |
Gross dividend for the financial year |
Total return per share1 |
Total return per share (in %)2 |
|---|---|---|---|---|---|
| 2018 | € 81.81 | € 16.58 | € 4.75 | € 21.33 | 32.70% |
| 2017 | € 65.23 | € 0.54 | € 4.50 | € 5.04 | 7.79% |
| 2016 | € 64.69 | € 1.34 | € 4.25 | € 5.59 | 8.82% |
| 2015 | € 63.35 | € 0.96 | € 4.00 | € 4.96 | 7.95% |
| 2014 | € 62.39 | € 1.79 | € 3.75 | € 5.54 | 9.14% |
| 2013 | € 60.60 | € 5.12 | € 3.50 | € 8.62 | 15.54% |
| 2012 | € 55.48 | € 0.90 | € 3.25 | € 4.15 | 7.60% |
| 2011 | € 54.58 | € 2.65 | € 3.00 | € 5.65 | 10.88% |
| 2010 | € 51.93 | € 1.42 | € 2.75 | € 4.17 | 8.26% |
| 2009 | € 50.51 | € 0.16 | € 2.43 | € 2.59 | 5.14% |
| 2008 | € 50.35 | € -2.17 | € 2.36 | € 0.19 | 0.36% |
| 2007 | € 52.52 | € 3.21 | € 2.30 | € 5.51 | 11.17% |
| 2006 | € 49.31 | € 3.35 | € 2.24 | € 5.59 | 12.16% |
| 2005 | € 45.96 | € 4.17 | € 2.19 | € 6.36 | 12.84% |
| 2004 | € 42.67 | € 4.13 | € 2.16 | € 6.29 | 16.32% |
| 2003 | € 38.54 | € 1.15 | € 2.13 | € 3.28 | 8.77% |
| 2002 | € 37.39 | € 0.44 | € 2.07 | € 2.51 | 6.79% |
| 2001 | € 36.95 | € 1.19 | € 2.02 | € 3.21 | 8.98% |
| 2000 | € 35.76 | € 1.30 | € 1.96 | € 3.26 | 9.46% |
| 1999 | € 34.46 |
Given its status, Home Invest Belgium is obliged by law to pay out at least 80% of the sum of the adjusted result and the net capital gains on the sale of the real estate portfolio which are not exempt from the mandatory payment.
Home Invest Belgium aims to pay its shareholders a growing dividend in the long term that is at least equal to or higher than inflation. Between 2000 and 2018, the gross dividend thus rose from € 1.96 to € 4.75 per share (projected) . This comes down to an increase of 142% over a period of 19 years, or an average annual increase of 5%.
Since 2015, the Board of Directors has adopted a dividend policy of paying an interim dividend in December and the final dividend in May.
Based on the quarterly results as at 30 September 2018 and the general medium- and long-term outlook for the evolution of the portfolio and the residential rental
market, on 24 October 2018 the Board of Directors decided to distribute an interim dividend of € 3.75 gross or € 2.625 net per share (after deduction of the withholding tax of 30% due on that date).
At the Ordinary General Meeting of Shareholders which will be held on Tuesday, 7 May 2019 and which will approve the financial statements for the 2018 financial year, the distribution of the remaining dividend of € 1.00 gross per share will be presented for approval. This will bring the total dividend for the 2018 financial year to € 4.75 gross per share. The remaining dividend will be payable on May 17, 2019 upon surrender of coupon 26.
This payment represents an increase of 5.6% compared with the gross dividend of € 4.50 which was paid for the 2017 financial year.
It should be noted that since the RREC was established, a significant proportion of the profits from each financial year has been carried forward. After payment of the dividend for 2018, the distributable reserves at a consolidated level stand at € 20.39 million, or € 6.20 per share. This reserve is intended to keep the dividend curve stable in the future should the situation on the real estate market deteriorate.
After the withholding tax of 30%, the net dividend will therefore amount to € 3.32.
For more information about the tax system applicable to dividends, please refer to the chapter entitled Permanent Document.
The profitability of an investment can be measured on the basis of the immediate return that can be obtained from it and the increase in the net asset value per share that the investment can record over the long term. The sum of these two components constitutes the annual return on the investment.
In the case of a Regulated Real Estate Company, the importance of the immediate return is certainly high, but the ability to generate capital gains constitutes the true label of quality for the future.
1 The total return per share = ( the dividend of the financial year) + (increase in the net asset value per share). 2 Total return per share (%): (total return per share)/(net value per share at beginning of year.
For a shareholder who took part in the IPO or Initial Public Offering in June 1999 and reinvested all gross dividends in Home Invest Belgium shares, the IRR or Internal Rate of Return, calculated over a period of 19 years, would be 10%.



The table below lists the Home Invest Belgium shareholders 1 who own more than 3% of the shares. Notifications in the context of the legislation on transparency (Act of 2 May 2007 on the disclosure of major shareholdings) can be found on the company's website.
On the basis of the transparency declarations received until 31 December 2018, the shareholding structure of Home Invest Belgium is as follows:
1 Shareholders who deposited a statement in accordance with the law of May 2nd, 2007 regarding transparency.
2 Stavos Luxemburg SA is 97% controlled by Burgerlijke Maatschap BMVO 2014. BMVO 2014 is 25% controlled by Stichting Administratiekantoor Stavos and 75% controlled by Burgerlijke Maatschap Van Overstraeten. Burgerlijke Maatschap Van Overstraeten is 99.9% controlled by Stichting Administratiekantoor Stavos. Stichting Administratiekantoor Stavos is controlled by Liévin, Hans, Johan en Bart Van Overstraeten. Cocky NV is 99.9% controlled by Burgerlijke Maatschap Van Overstraeten. VOP NV is 99.9% controlled by Stavos Luxemburg SA.
3 AXA Belgium is a subsidiary of AXA Holdings Belgium which is itself a subsidiary of AXA NV.
| SHAREHOLDERS1 | NUMBER OF SHARES | % OF CAPITAL |
|---|---|---|
| Van Overstraeten Group 2 | 880,965 | 26.70 % |
| AXA Belgium SA3 | 537,830 | 16.30 % |
| Mr. Antoon Van Overstraeten | 121,916 | 3.69 % |
| Spouses Van Overtveldt – Henry de Frahan | 102,792 | 3.12 % |
| Other shareholders | 1,656,355 | 50.19 % |
| General total | 3,299,858 | 100.00 % |


| Corporate governance����������������������������������������������86 | |
|---|---|
| Remuneration report�������������������������������������������������96 | |
| Rules and procedures ���������������������������������������������102 |

HHome Invest Belgium adopts Code 2009 as its code of reference. For Home Invest Belgium, this code is the reference within the meaning of Article 96 §2, 1° of the Companies Code. Code 2009 can be found on the website of the Corporate Governance Committee: www. corporategovernancecommittee.be.
On 12 December 2018, a revised version of the Corporate Governance Charter ('Charter') was approved by the Home Invest Belgium Board of Directors. The Charter can be found on the website: www.homeinvestbelgium. be and sets out the principles of sound management that apply in the company.
Home Invest Belgium endeavours to comply with the provision of Code 2009 as much as possible. However, there are exceptions in a number of areas. In line with the 'comply or explain' principle contained in the Code, it is possible to deviate from the principles of the Code to be able to take account of characteristics specific to the company and its relatively small scope:
In accordance with the Corporate Governance rules and the law, Home Invest Belgium has developed an internal control and risk management system, bearing in mind the scope and complexity of the company.
The Board of Directors is responsible for identifying the risks to which the company is exposed, as well as defining the financial impact of these risks and the measures that should be taken to monitor these possible risks and prevent them occurring and, should this be the case, to limit the impact of these risks.
The executive management of the company has set up internal control and risk management systems for the key processes in the company, specifically cost and expenditure management, repair and maintenance work and rent collection, within the framework provided by law. In this respect, please refer to:
In accordance with Article 17 of the Act of 12 May 2014 (as amended), the company has the following internal control functions:
Over the past year, the risk management function was undertaken by Ylkatt BVBA/SPRL (via its permanent representative, Mr. Jean-Luc Colson). In this capacity, Mr. Colson is responsible for monitoring the risks identified by the Board of Directors and estimating the consequences for the company as well as for determining the appropriate management measures.
The internal audit should be seen as an independent evaluation function aimed at assessing the functioning and efficiency of the internal processes of Home Invest Belgium. This evaluation may cover various areas, including the financial, operational and/or bookkeeping IT processes, as well as the quality of the procedures implemented and reporting within the company.
The internal audit function is exercised by an external service provider, Deloitte Belgium, represented by Mr. Pierre-Hugues Bonnefoy, whose mandate runs until 31 December 2019. The fee payable to Deloitte Belgium for the 2018 financial year amounted to € 21,175 including VAT.
This Corporate Governance statement falls under the application of the provisions of the Belgian Corporate Governance Code 2009 ('Code 2009') and the act of 6 April 2010 amending the Companies Code. It is an integral part of the consolidated management report.
This function is exercised under the supervision and responsibility of Mr. Eric Spiessens, independent director. The appointment of Mr. Spiessens in this capacity was approved by the FSMA on 23 October 2018. He has the required professional reliability and appropriate expertise. This function was previously exercised by Mr. Liévin Van Overstraeten, Chairman of the Board of Directors.
This is an independent function within the organisation, focusing on seeking and promoting compliance by the company with the laws, regulations and rules of conduct applicable to the company and in particular the rules relating to the integrity of the activities of the company, including compliance with the rules on market abuse, bearing in mind Annex B of the Corporate Governance Code and the dealing code of Home Invest Belgium itself.
The Board of Directors has appointed Mrs. Maaike Dubois as compliance officer for a period of three years, ending at the General Meeting of 2021. This appointment was approved by the FSMA on 30 April 2018. She meets the requirements in terms of professional reliability and appropriate expertise. Previously this function was exercised on a temporary basis by Mr. Eric Spiessens.
The internal control of Home Invest Belgium is applied by:
The main risks are regularly identified and assessed by the Board of Directors and this is followed by publication in the relevant financial information (interim and annual report). The risks also undergo specific monitoring by the Board of Directors and ongoing monitoring by the person appointed as the internal risk manager.
On the basis of this risk analysis, measures are taken to overcome any vulnerabilities and weak points identified. For more information about the risks, see the Risk Factors chapter of this report.
A financial and operating report is drawn up every quarter, setting out the KPIs, the impact on the budget and the cashflow position.
In the first and third quarters of the financial year, interim press releases are published. A more detailed half-yearly financial report is published after six months. At the end of the financial year, all relevant financial information is published in the annual financial report.
The limited size of the Home Invest Belgium team contributes significantly to the smooth flow of information within the company.
Digital data are protected by a continuous back-up system on hard drive and a weekly back-up outside the company's registered office.
Please refer to the Shareholding Structure section in the Stock Market Activity chapter of this report.
The Board of Directors currently has seven members, that is five non-executive directors and two executive director (CEO and one other director temporarily acting as executive director). It should be noted that during the past financial year, two directors, Mr. Liévin Van Overstraeten and Mr. Johan Van Overstraeten, temporarily acted as executive directors in order to guarantee the continuity of the company as a result of the departure of certain members of the management team. Mr. Liévin Van Overstraeten ceased to be an executive director on 3 December 2018.
In accordance with Article 14 § 1, paragraph 2 of the RREC Act, members of the Board of Directors must permanently have the required professional reliability and appropriate expertise for the exercising of their function. The members of the Board of Directors must be natural persons.
The Board of Directors includes three independent directors within the meaning of Article 526ter of the Companies Code and three directors who represent shareholders. The Board of Directors is aware of Article 518bis of the Companies Code, which requires that at least one third of the members of the Board shall be of a different gender than the other members. In application of this provision, the minimum number of these members of a different gender is rounded up to the nearest whole number. Given the current composition of the Board of Directors, at least two members must be female (7/3 = 2.3, i.e. 2).
The current composition of the Board of Directors does not, temporarily, comply with the gender diversity required by the aforementioned act. Notwithstanding the above, the company will make every possible effort to comply with the requirements of this act by the next General Meeting.
As regards the composition of the Board of Directors, Home Invest Belgium endeavours to take account of diversity in all its aspects, including complementarity in terms of abilities, knowledge, experience and gender. The company is convinced that greater diversity of capabilities would contribute to better decision making within the Board of Directors and promote the internal dynamics in the company.
This diversity is also reflected in the composition of the Home Invest Belgium team. Please refer in this respect to the chapter Management Report on page 51.
Chairman, director (representative of the Van Overstraeten group)
Mr. Van Overstraeten has a law degree (KU Leuven) and a degree in advertising management (Vlerick). He has wide experience in business management in the real estate sector, both in Belgium and in Romania.
First appointed: April 2008.
Mandate ends: General Meeting of 2022.
Current director's mandates: De Haan Vakantiehuizen NV/SA, Immobilière Meyers-Hennau NV/SA, Behind The Buttons NV/SA, Burgerlijke maatschap BMVO 2014, Burgerlijke Maatschap Van Overstraeten, Stavos Luxembourg SA, Stichting Administratiekantoor Stavos, Cocky NV/SA, Sippelberg NV/SA, Immovo NV/SA, VOP NV/SA, Maatschap BMVO 2018, Peripass NV/SA, Buttons for Cleaners BVBA.
Mandates that expired on 31 December 2018, exercised in the years 2014 to 2018: none.
Mr. Janssens trained as an architect (H.A.I. Sint-Lukas). He began his career as an architect and project manager. As of 2003, he focused on property management. From 2006 until 2018, he worked at Leasinvest Real Estate, first as Head of Property Management and since 2016 as Chief Operating Officer.
First appointed: 3 December 2018. He was appointed by co-optation for the remainder of the mandate of Mrs. Sophie Lambrighs. The appointment will be presented at the next General Meeting.
End of mandate: General Meeting of 2022.
Current director's mandates: Okimono BVBA/SPRL, UPSI NV/SA, Charlent 53 Freehold BVBA/SPRL, Meyers-Hennau NV/SA.
Committees:
Mandates that expired on 31 December 2018, exercised in the years 2014 to 2018: none.
Mr. Spiessens has a degree in sociology (KU Leuven). He is also a qualified secondary school teacher and a social sciences engineer (KU Leuven). He has many years' experience in various management positions and was appointed as national secretary of Beweging.net.
Mandates that expired on 31 December 2018, exercised in the years 2014 to 2018: Gimv NV/SA, DG Infra+ NV/SA, Livingstones CVBA/SCRL and Sint-Jozefskredietmaatschappij NV/SA.
Mr. Aurousseau holds a degree in applied economic sciences (UA) and financial analysis (ICHEC). He has extensive experience in property management and business management, particularly in the Belgian banking and insurance sector. He has acted as Chief Investment Officer (CIO) of AXA Belgium NV/SA since November 2013.
Mandates that expired on 31 December 2018, exercised in the years 2014 to 2018: none.
Mrs. Hemptinne holds a law degree from the ULB. She was a lawyer at the Brussels Bar for a number of years. She then worked as an economic and legal journalist. Specialising in the property market, urban planning and real estate taxation, she collaborated for almost ten years with various publications, in particular La Libre Belgique. She founded Editions & Séminaires NV/SA, a firm that specialises in publishing books and organising seminars related to real estate.
First appointed: General Meeting of 2015
End of mandate: General Meeting of 2019.
Current director's mandates: Editions & Séminaires NV/ SA.
Mandates that expired on 31 December 2018, exercised in the years 2014 to 2018: none.

1 As of 12 December 2018. 2 From 10 July 2018.
3 From 10 July 2018.
Mr. Dejonckheere holds a degree in civil engineering (U Ghent) and an MBA (IEFSI-ECHEC, Lille-France). He is CEO of the listed company GIMV NV/SA, as well as a director of various companies in the GIMV group and also sits as an independent director on the board of Roularta Media Group NV/SA.
He is the chairman of the Belgian Association of Listed Companies.
First appointed: General Meeting of 2011.
End of mandate: General Meeting of 2019.
Current director's mandates: GIMV NV/SA and director of various companies in the GIMV group, Roularta Media Group NV/SA, Noorderman NV/SA, Invest at Value NV/ SA, TDP NV/SA, AZ Delta VZW/ASBL (Hospital Group), EnterNext NV/SA, Voka-VEV, EuropeanIssuers AISBL, VBO-FEB Strategic Committee and the Corporate Governance Commission, Chairman of the Belgian Association of Listed Companies.
Mandates that expired on 31 December 2018, exercised in the years 2014 to 2018: Capman Plc, Belgian Venture Capital & Private Equity Association VZW/ASBL, Biotechfonds Vlaanderen NV/SA.
Mr. Van Overstraeten has extensive experience in the running and management of companies, especially in the field of property and software development.
First appointed: 2011.
End of mandate: General Meeting of 2019.
Current director's mandates: De Haan Vakantiehuizen NV/SA, Immobilière Meyers-Hennau NV/SA, Behind the Buttons NV/SA, VOP NV/SA, Immovo NV/SA, Immorobel General NV/SA, Sippelberg NV/SA, Cocky NV/SA, Stavos Luxembourg SA, Stichting Administratiekantoor Stavos NV/SA, Burgerlijke Maatschap Van Overstraeten with Burgerlijke Maatschap BMVO 2014 and Cocky BVBA/ SPRL.
Committees:
Mandates that expired on 31 December 2018, exercised in the years 2014 to 2018: none.
| Guillaume H. Botermans | Honorary Chairman |
|---|---|
| Michel Pleeck | Honorary Chairman |
| Guy Van Wymersch-Moons | Honorary Chairman |
| Xavier Mertens | Honorary CEO |
| Luc Delfosse | Honorary independent director |
The Board of Directors met eleven times in 2018, including a number of times by conference call.
The Board of Directors acts in the corporate interest (which implies taking into account interests other than solely those of the shareholders, such as the interests of clients and users of the buildings).
Its roles include the following tasks:
During the Ordinary General Meeting of 2 May 2018, the following directors were reappointed until the end of the ordinary general meeting of 2022:
At the subsequent meeting of the Board of Directors on the same date, Mr. Liévin Van Overstraeten was reappointed as Chairman of the Board of Directors for a period equal to his mandate as a director.
Note (see press release of 11 July 2018): the cooperation between the company and Mrs. Sophie Lambrighs was terminated by mutual agreement on 10 July 2018.
The mandates of Mrs. Laurence de Hemptinne and Messrs Eric Spiessens, Wim Aurousseau, Koen De Jonckheere and Johan Van Overstraeten will expire immediately after the General Meeting of 7 May 2019.
The following proposals will be put to the General Meeting of 7 May 2019:
Besides the general tasks set out above, in the past financial year the Board of Directors has also expressed its opinion on various dossiers, including:
The rules on the quorum and decision making are laid down in Articles 17 and 18 of the company's articles of association:
1 Until 10 July 2018, he acted as Chairman of this Committee. After this date, this committee was chaired by Mr. Verheulpen.
Four committees have been set up within the Board of Directors which should assist and advise the Board in their specific fields. These are purely advisory bodies and report to the Board of Directors, which retains the ultimate decision-making authority. For more details about the committees, please refer to the Corporate Governance Charter of the company, which can be consulted at any time on the website www.homeinvestbelgium.be.
Although Home Invest Belgium fulfils two of the three exclusion criteria which are laid down in Article 526bis, § 3 of the Companies Code and is therefore not obliged to establish an Audit Committee, the Board of Directors of the RREC has nevertheless decided to set up such a committee 1 .
The Audit Committee met six times during the past financial year and as at 31 December 2018 consisted of the following people:
Since 10 July 2018, Mr. Liévin Van Overstraeten has no longer been a member of this Committee, since he acted as executive director during an interim period (bearing in mind the legal provisions contained in Article 526bis of the Companies Code).
Mr. Eric Spiessens has the required independence and expertise in the field of auditing and bookkeeping.
The statutory auditor of the RREC, Grant Thornton Bedrijfsrevisoren CVBA/SCRL, attended all the meetings of the Audit Committee in 2018.
The main tasks of the Audit Committee are as follows:
Although Home Invest Belgium fulfils two of the three exclusion criteria laid down in Article 526quater, §4 of the Companies Code, the Board of Directors has decided to establish an Appointment and Remuneration Committee whose task is to assist the Board of Directors with the composition of the Board of Directors and the executive management and its remuneration policy.
The Appointment and Remuneration Committee met four times during the past financial year and consisted of the following people:
During the 2018 financial year, the Appointment and Remuneration Committee met primarily to discuss the following points:
In the 2018 financial year, the following items in particular were discussed:
During the past financial year, the chairman of the Audit Committee questioned the members about the working, efficiency and interaction with the Board of Directors. On the basis of his self-assessment, the Audit Committee decided that henceforth the items on the agenda that have already been discussed in detail in the Audit Committee will be presented in a more compact form to the Board of Directors, supplemented by findings, recommendations or points in need of attention from the Audit Committee.
The Investment Committee selects, analyses and prepares the investment and divestment dossiers as well as the conversion and renovation dossiers and is responsible for following them up.
The Investment Committee met seven times during the last financial year and as at 31 December 2018 consisted of the following people:
Until 10 July, Mrs. Sophie Lambrighs was part of this committee. At the Board of Directors' meeting on 12 December 2018, it was decided to appoint Mr. Sven Janssens as a member of the Investment Committee.
1 The average number of staff stood at below 250 throughout the 2018 financial year and the annual turnover for the 2018 financial year is less than € 50 million. 2 Since 10 July 2018, Mr. Liévin Van Overstraeten has no longer been part of the Audit Committee. Mrs. de Hemptinne has sat on the Audit Committee since then.
Bearing in mind the needs specific to following up development and renovation work, the Board of Directors has set up a Project Committee. Previously, this role was fulfilled by the Board of Directors of Home Invest Belgium itself.
The Project Committee met four times in the last financial year:
The role of the committee is to follow up and monitor the renovation and development projects in terms of scheduling, planning, budget, quality and organisation of the construction work.
During the 2018 financial year, the Committee mainly discussed the following points:
Until 10 July 2018, Mrs. Sophie Lambrighs was part of this Committee. At the Board of Directors' meeting on 12 December 2018, it was decided to appoint Mr. Sven Janssens as a member of the Project Committee.
Chief Operating Officer
Mr. Van Wijnendaele has a master's degree in and is authorised to teach commercial and consular sciences (HUB). He also has a diploma in additional studies (GAS) in business language proficiency (KULeuven) and obtained a post-graduate degree in property studies (KULAK). He has built up wide experience of real estate, first at Immobiliën Hugo Ceusters and later with the Société des Centres Commerciaux de Belgique (SCCB). He has been part of the executive management team at Home Invest Belgium since 15 June 2011.
The members of the executive management team are assisted with their tasks by the Home Invest Belgium operating teams. They can also call on the expertise of the directors and, where necessary, on external advisers within the limits set by the Board of Directors. Furthermore, they can receive assistance from the Audit Committee in all matters for which this committee is competent.
The members of the executive management team carry out their tasks under the responsibility and the supervision of the Board of Directors, to which they are accountable.
The Board of Directors is assisted by the executive management (in the sense of article 14 of the act of 12 May 2014, as amended, with regard to regulated real estate companies).
As at 31 December 2018, the members of the executive management were as follows:
On 10 July, the cooperation with Mrs. Sophie Lambrighs, former Chief Executive Officer, and Mr. Nicolas Vincent, former Chief Investment Officer, was terminated by mutual consent. On 31 January 2019, Mr. Jean-Luc Colson, former Chief Financial Officer, left Home Invest Belgium. They are therefore no longer part of the company's management team. On 28 February 2019, the cooperation with Mr. Filip van Wijnendaele was terminated by mutual consent.
The members of the executive management team on 1 March 2019 are:
• Sven Janssens, Chief Executive Officer (CEO); • Preben Bruggeman, Chief Financial Officer (CFO).
The curriculum vitae of the members of the executive management team (or their permanent representative) can be summarised as follows:
Please refer to that which is stated under Section 5.3. Brief presentation of the directors.
He has been part of the executive management team of Home Invest Belgium since 3 December 2018.
Mr. Bruggeman obtained a master's degree in commercial engineering and a bachelor's degree in philosophy at the University of Antwerp. He also successfully completed the three levels of the CFA Programme (Chartered Financial Analyst). He has over ten years' experience in finance and began his career at Bank Degroof. He held the position of CFO at Qrf City Retail as of 2015. He has been part of the Home Invest Belgium management team since 7 January 2019 6.
At least once a year, the CEO reports to the Board of Directors, the statutory auditor and the FSMA on the performance of the independent control functions, the main risks recorded over the past year and the measures taken to counter these risks.
With a view to the determination of their variable remuneration, the members of the management team undergo annual formal assessment by the Appointment and Remuneration Committee on the basis of the targets and criteria set at the start of the year.
.
1
Until 10 July 2018, Mr. Johan Van Overstraeten held the position of chairman of this committee. As he acted as executive director from this date until the arrival of the new CEO on 3 December 2018, he was no longer able to act as chairman of the Project Committee, bearing in mind the rules of the company's Corporate Governance Charter. Since 10 July 2018, the Project Committee has been chaired by Mr. Verheulpen.
2 Mrs. de Hemptinne has been a member of the Project Committee since 10 July 2018.
3 Mr. Janssens has been a member of the Project Committee since 12 December 2018.
4 For the exercising of his functions in this report, Mr. Jean-Luc Colson acted in his capacity as permanent representative of Ylkatt BVBA/SPRL.
5 For the exercising of his functions in this report, Mr. Filip Van Wijnendale acted in his capacity as permanent representative of FVW Consult BVBA/SPRL. 6 More information about the appointment of Mr. Bruggeman can be found in the press release of 5 December 2018, available on the website www.homeinvestbelgium.be.
| Sven Janssens | Preben Bruggeman | |
|---|---|---|
| Number of shares held | none | none |
| Other mandates within Home Invest Belgium | His mandates are described above | Manager Charlent 53 Freehold BVBA/SPRL Director Meyers Hennau NV/SA |


94 95
Mr. Colson left the company on 31 January 2019, the contractual indemnities due have been granted. In addition, during the 2018 financial year, management contracts were concluded with the new CEO and the new CFO.
On 28 February 2019, the association with Mr. Filip Van Wijnendaele was terminated by mutual agreement.
On 12 October 2018, an agreement was concluded between Home Invest Belgium and Mr. Sven Janssens for independent cooperation. This agreement provides for an annual basic remuneration, payable in monthly instalments of € 300,000, as well as variable remuneration as of the 2019 financial year ranging from 0% to 20% of the annual basic remuneration for the year in question.
Mr. Sven Janssens is also entitled to a one-off welcome bonus of € 60,000 (excluding VAT), payment of which is spread over the 2018 and 2019 financial years.
His variable remuneration is determined on the basis of criteria established beforehand by the Board of Directors, at the latest by 15 March every year.
Mr. Janssens' contract provides for the right to a mobile phone, portable computer, reimbursement of the subscription costs, the communication costs and the costs of the internet connection as well as costs incurred on behalf of the company.
Contractual provisions on termination and severance payment: the agreement concluded between Mr. Janssens and Home Invest Belgium stipulates that in the event of termination at the initiative of the company, it must observe a period of notice of three months during the first year of the fulfilment of the agreement, four and a half months during the second year and six months thereafter. The company has the option, if it deems fit, to replace this period of notice (in full or in part) by payment of compensation in lieu of notice, the amount of which is calculated on the basis of the initial fixed compensation, including indexation, for a period that corresponds to the period of notice or the remainder of this period of notice. These contractual provisions are in line with the Belgian Corporate Governance Code.
(In the context of an agreement concluded between Home Invest Belgium NV/SA and Ylkatt BVBA/SPRL on 21 January 2010). It is to be noted that as of 1 February 2019, Mr. Jean-Luc Colson is no longer working for Home Invest Belgium.
The agreement provided for an indexed annual basic remuneration, payable in monthly instalments, and a variable remuneration which may range from 0% to 20% of the annual basic remuneration for the year in
question. He also benefited from a mobile phone and was entitled to the reimbursement of mobile phone expenses incurred on behalf of the RREC.
His variable remuneration was determined on the basis of the application of the following assessment criteria during the year in question:
Pension plan, additional insurance and other benefits: none.
Performance bonuses in shares, share options or other rights to acquire shares: none.
Contractual provisions concerning notice and severance payment: in the event that the agreement is terminated by Home Invest Belgium, the agreement concluded with Ylkatt BVBA/SPRL provided for nine months' notice, plus a severance payment of three months. The period of notice could be replaced by compensation in proportion to the remaining duration of the period of notice 1 .
The three-month severance payment is increased by half a month for each year of service but may not exceed a total of nine months. This payment is calculated taking into account both the fixed and the variable remuneration. These contractual provisions may diverge from the recommendations made on this subject, as laid down in the Corporate Governance Code. Given the level of remuneration, the experience built up and the years' service at Home Invest Belgium, the Board of Directors nonetheless considered that these provisions were balanced .
(In the context of a business agreement concluded on 5 March 2011 between Home Invest Belgium NV/SA and FVW Consult BVBA/SPRL). It is to be noted that as of 1 March 2019, Mr. Van Wijnendaele is no longer working for Home Invest Belgium.
The agreement provides for an indexed annual basic remuneration, payable in monthly instalments, and a variable remuneration ranging from 5% to 20% of the annual basic remuneration for the year concerned. He also benefits from a mobile phone and payment of mobile phone expenses incurred on behalf of the RREC.
His variable remuneration is determined on the basis of the application of the following evaluation criteria during the year concerned:
None of the non-executive directors receives a fixed or variable remuneration of any sort. The non-executive directors are entitled to attendance fees for meetings of the Board of Directors and the various committees. In addition, they may enter expenses statements for costs incurred in the exercising of their mandates.
The Ordinary General Meeting of 3 May 2016 decided that the attendance fee should be as follows:
Members of the executive management team who attend these meetings do not receive these attendance fees.
The Remuneration Report is included in the Financial Report every year. It sets out the principles of the company's remuneration policy. Any significant deviation from the remuneration policy during the financial year and any changes made to this policy are included in the report. The remuneration policy takes into account the recommendations of the Appointment and Remuneration Committee. It contains the information set out in article 96 §3 of the Companies Code and takes into account the recommendations of the Belgian Corporate Governance Code (Code 2009). The general meeting assesses the remuneration report every year.
Corporate governance statement
| Presence and Remuneration in 2018 |
Liévin Van Overstraeten |
Eric Spiessens |
Koen Dejonckheere |
Johan Van Overstraeten |
Wim Aurousseau |
Laurence de Hemptinne |
|---|---|---|---|---|---|---|
| Board of Directors | 11/11 | 10/11 | 11/11 | 11/11 | 8/11 | 9/11 |
| Investment Committee | 7/7 | 5/7 | ||||
| Audit committee | 3/32 | 5/6 | 5/6 | 1/33 | ||
| Nomination and Remuneratiecomittee |
5/5 | 5/5 | 4/5 | |||
| Project Committee | 4/4 | 0/24 | ||||
| Total presence | 19/19 | 20/22 | 11/11 | 22/22 | 13/17 | 19/27 |
| Total remuneration | 29,250 | 23,750 | 11,000 | 21,500 | 11,750 | 16,500 |
This remuneration is based on the principle of a fair basic remuneration, taking into account the weight of the position, the knowledge required and the size of the company, supplemented by a capped variable remuneration based on performance compared with the agreed targets.
The variable remuneration is determined according to the objectively measurable evaluation criteria agreed at the start of the year by the Board of Directors on the advice of the Appointment and Remuneration Committee. The extent to which the evaluation criteria are met is assessed by the Board of Directors on the advice of the Appointment and Remuneration Committee at the start of the following year, in the light of the financial statements for the year closed.
Over the course of the 2018 financial year, the management contracts with the previous CEO and Chief Investment Officer were terminated. Any compensation due has been paid.
In addition to this, over the course of the 2018 financial year, management contracts were entered into with the new CEO and CFO.
1 It should be noted that Messrs Liévin and Johan Van Overstraeten exceptionally acted as executive directors during the period in the last financial year when no
comprehensive management team was available. 2 Since 10 July 2018, Mr. Liévin Van Overstraeten is no longer part of the Audit committee.
3 Mrs. de Hemptinne is a part of the Audit Committee since 10 July 2018.
96 97
1 If the period of notice is converted (in whole or in part) into a severance payment, the maximum payment indicated in Article 544, paragraph 4 of the Companies Code and the Corporate Governance Code (principle 7.18) may be exceeded by a maximum of 12 months. The Board of Directors believes that this derogation is justified, given the years' service of the executive manager concerned. It results from the negotiations conducted further to the renewal of Mr. Colson's senior management mandate and is in line with the market practices for such a position.
4 Mrs. de Hemptinne has been part of the Project Committee since 10 July 2018.
Pension plan, supplementary insurance or other benefits: none.
Performance bonuses in shares, options or other rights to acquire shares: none.
Contractual provisions concerning notice and severance pay: the business agreement concluded with FVW Consult BVBA/SPRL provides for three months' notice in the event of the contract being terminated by the RREC, supplemented by one month per year's service,
with a maximum of six months, and four months' severance pay to be increased by one month per year's service, with a maximum of six months. The period of notice may be replaced by compensation in proportion to the remaining duration of the period of notice. These contractual provisions comply with the Belgian Corporate Governance Code.
The senior management received the following remunerations in 2018:
Home Invest Belgium is considering possible changes to its remuneration policy for non-executive directors in the 2019 financial year:
• on the one hand, we refer to 1.3: at the 7 May 2019 ordinary shareholders meeting, the Board of Directors will submit for approval an exceptional directors' remuneration for Messrs Liévin and Johan Van Overstraeten;
• on the other hand, the Board of Directors has decided to submit for approval to the 2019 general meeting a change to the remuneration policy for non-executive directors. It will be proposed that, for the meetings of the Board of Directors and its committees to be held after the 2019 ordinary shareholders' meeting (i) there is to be a fixed annual fee of € 5,000 per director and (ii) the current attendance fees per meeting are to be maintained (please refer to page 96).
Home Invest Belgium is not considering any changes to the remuneration policy in terms of the CEO's pay: the fixed remuneration for the CEO will be € 300,000 in the 2019 financial year.
Payment of the variable remuneration for the CEO for the 2019 financial year depends on the objectives and on the qualitative and quantitative criteria set by the Board of Directors, following recommendations made by the Appointment and Remuneration Committee. The variable remuneration for the CEO will be capped at € 60,000 in 2019.
In view of the changes that occurred in the course of the 2018 financial year, the following changes are to be noted regarding the 2019 senior management remuneration policy:
On 21 November 2018, Home Invest Belgium and Mr. Preben Bruggeman entered into an agreement for independent collaboration which provides a basic annual remuneration, payable monthly, and a variable remuneration from 0% to 20% of the basic annual remuneration for the financial year in question. Mr. Bruggeman's contract also provides for a mobile phone, laptop computer, reimbursement of mobile contract and communication costs, the cost of an internet connection and any costs incurred on behalf of the company. He has been working for the company since 7 January 2019.
Pension scheme, additional insurances or other benefits: none.
Performance bonuses in shares, share options or other rights to acquire shares: none.
Contractual stipulations for termination and severance payment: the contract entered into by Mr. Bruggeman and Home Invest Belgium stipulates that in case of termination of the contract by the company, the company must observe a notice period of two months during the first year of the contract's execution, three months during the second year and four months from the third year. The company may, in its own discretion, partially or fully substitute this notice period by payment of severance pay, the amount of which is calculated based on the initial remuneration, including indexation, for a period equal to the notice period or the balance of the notice period given. These contractual stipulations are in line with the Belgian Corporate Governance Code.
Payment of the variable remuneration for senior management for the 2019 financial year depends on the objectives and the qualitative and quantitative criteria set by the Board of Directors, following recommendations made by the Appointment and Remuneration Committee. The variable remuneration for senior management will be capped at € 99,000 in 2019.
Corporate governance statement
| In € | Fixed remuneration |
Variable remuneration for fiscal year |
Severance payments |
Pension plan | Other |
|---|---|---|---|---|---|
| CEO Sophie Lambrighs1 | 177,332 | / | 153,500 | / | / |
| CEO Sven Janssens2 | 25,000 | / | / | / | 30,0003 |
| Other members of executive management | 448,454 | 9,399 | 83,674 | / | / |
1 Mrs. Lambrighs is no longer active at Home Invest Belgium since July 10, 2018.
2 Mr. Janssens is the managing director of Home Invest Belgium since 3 December 2018.
3 This relates to the contractually agreed entry premium of € 60 000, the payment of which is spread over the financial years 2018 and 2019.
1
This assignment consisted of (i) ensuring the coordination of management, (ii) the external representation of the company, (iii) following up the portfolio arbitrage activities, (iv) preparation of financial and other information m.o.o. providing information to the Board of Directors, the shareholders and the competent
authorities, (v) the identification, analysis and conduct of negotiations of real estate opportunities.
2 The assignment given to Mr Johan Van Overstraeten by the Executive Board consisted of (i) the analysis and development of new real estate projects, (ii) the renovation of the existing real estate portfolio to optimize the investment, (iii) the follow-up of new projects until their completion and commercialization, (iv) the identification and analysis of real estate opportunities, (v) ensuring the follow-up and coordination of management.
| In € | Fixed remuneration |
Maximale variable remuneration for fiscal year |
Pension plan | Other |
|---|---|---|---|---|
| CEO Sven Janssens | 300,000 | 60,000 | / | 30,0001 |
| Other members of executive management2 | 242,140 | 99,000 | / | 216,3223 |
1 This relates to the contractually agreed entry premium of € 60 000, the payment of which is spread over the financial years 2018 and 2019. 2 The other members of the senior management are the new CFO (Mr. Preben Bruggeman) For 12 months, the former CFO (Jean-Luc Colson).
For 1 month, and the COO (Filip Van Wijnendaele) for 2 months. 3 This amount consists of (i) an exceptional remuneration for the former CFO (Jean-Luc Colson) and (ii) a notice indemnity for the COO (Filip Van Wijnendaele).
In view of the termination of the association with the CEO and CIO with immediate effect on 10 July 2018, the Board of Directors decided to reinforce the management team from that same date with the temporary addition of Messrs Liévin and Johan Van Overstraeten, until a new CEO could be appointed. Their knowledge and experience in residential real estate in general, and the functioning of the company in particular, was taken into account when taking this decision. The appointment of these additional executive directors was exceptional but justified in the interest of continuity and of maintaining the efficient management of the company. They were only compensated as nonexecutive directors through the usual attendance fees. The 20 February 2019 Board Meeting (in absence of Messrs Van Overstraeten) has concluded that it would be right to compensate them for their efforts during this interim period and therefore wishes to follow the Appointment and Remuneration Committee's
recommendation in suggesting to the general shareholders' meeting that extraordinary directors' remunerations are awarded to Messrs Liévin and Johan Van Overstraeten for the period in which they acted as executive directors in the company:
| In € - VAT excl. | 2018 |
|---|---|
| Remuneration of Auditor for the fiscal year (stat. base) | |
| Remuneration for executing mandate of Auditor | € 28,000 |
| Remuneration for exceptional performance or special assignments | |
| Other audit assignments | € 6,000 |
| Other assignments besides audit task | € 13,600 |
| TOTAL | € 47,600 |
We refer to page 103 regarding the contractual stipulations around severance payments in the contract with the former Chief Finance Officer, where it must be noted that in the conversion of the notice period (full or partial) for severance pay, the maximum payment due could exceed 12 months' remuneration. However, Mr. Colson has now left the company.
As of 2019, no senior management contracts provide for an early termination payment which would be equivalent to more than 12 months' pay, in line with principle 7.18 of the Corporate Governance Code. Article 554 of the Companies Code therefore does not need to be applied.
The company has not provided for a recovery right regarding variable remunerations allocated to the CEO or the other senior managers based on incorrect information.
The statutory auditor of Home Invest Belgium is appointed by the Ordinary General Meeting subject to prior approval from the FSMA. His tasks are as follows:
The Ordinary General Meeting of 3 May 2016 appointed Grant Thornton Auditors as the statutory auditor of Home Invest Belgium, represented by Mr. Philip Callens (since 29 March 2018), for a period of three years. The mandate of the statutory auditor expires after the Ordinary General Meeting to be held in 2019.
The statutory auditor has reviewed this management report and confirmed that the information provided does not present any obvious inconsistencies compared with the information obtained while fulfilling his mandate.
His report is included in the report on the consolidated annual accounts in the Financial Statements chapter.
The company Callens, Pirenne, Theunissen & C° CVBA, based in 2018 Antwerp, Jan Van Rijswijcklaan 10 and represented by Mr. Philip Callens, has been assigned as the statutory auditor for the following perimeter companies of Home Invest Belgium: the fee for auditing the accounts of Charlent 53 Freehold, Investers, Immobilière S&F, Immobilière Meyers Hennau and De Haan Vakantiehuizen for the 2018 financial year, € 12,250 VAT.
Ernst &Young Bedrijfsrevisoren based in 1831 Diegem, De Kleetlaan 2, represented by Mr. Vincent Etienne has been appointed as statutory auditor for Sunparks De Haan.
The company has appointed two real estate experts for buildings in the portfolio located in Belgium and one for property in the portfolio located in the Netherlands.
Brussels: 0859.928.556), with its registered office at avenue Lloyd George 7, 1000 Brussels, Belgium, represented by Mr. Pieter Paepen, acts as the company's independent real estate valuation expert for the rest of the property located in Belgium. Their mandate expires on 31 December 2019. Their annual remuneration is calculated as follows:
| Surface to be assessed | Per assessed m2 (excl. VAT) | |
|---|---|---|
| Tranche from 0 to 125,000 m2 | € 0.375 | |
| Tranche from 125,001 to 175,000 m2 € 0.325 | ||
| Tranche of more than 175,001 m2 | € 0.275 | |
| First evaluation | € 0.5 |
During the 2018 financial year, the fees received by CBRE Valuations Services BVBA/SPRL totalled € 9.239 incl. VAT.
registered office at Quai de la Bataille de Stalingrad 167, 92867 Issy-les-Moulineaux (France) and represented by Mrs. Blandine Trotot, acts as an independent property expert for the Port Zélande property portfolio comprising 248 holiday homes and 40 apartments.


Each expert carries out the valuation on a quarterly basis, as well as each time the company makes a share issue, at the time of acquisition, contribution or sale of buildings or merger/de-merger of a real estate company or companies with the RREC or the integration of buildings into the consolidation scope of the RREC by other means.
Cushman & Wakefield (RPR/RPM Brussels: 0418.915.383), with its registered office at Avenue des Arts 56, 1000 Brussels (Belgium), represented by Mr. Emeric Inghels, acts as the company's independent real estate expert for part of the property located in Belgium. Their mandate expires on 31 December 2020. Their annual remuneration is calculated as follows:
| Surfaces to be assessed | Per assessed m2 (excl. VAT) |
|---|---|
| Tranche from 0 to 125,000 m2 | € 0.40 |
| Tranche from 125,001 to 175,000 m2 € 0.35 | |
| Tranche of more than 175,000 m2 | € 0.30 |
During the 2018 financial year, Cushman & Wakefield received fees totalling € 86.367 incl. VAT.
Their mandate expires on 30 September 2019. Their annual remuneration is set at a fixed sum of € 2,500 excl. VAT per quarter and € 6,500 excl. VAT for an initial evaluation.
During the 2018 financial year, BNP Paribas Real Estate Hotels France received fees totalling € 7,500 excl. VAT.
BNP Paribas Fortis NV/SA (RPR/RPM Brussels: 0403.199.702), established at Montagne du Parc 3, 1000 Brussels, is the lead bank responsible for the financial servicing of shares in Home Invest Belgium (paying dividends, subscribing to capital increases, convening general meetings).
The remuneration of the bank is determined as follows (plus VAT):
| Dematerialised securities (VAT excl.) |
0,12% of net value of coupons not yet payable (excl. VAT) |
|---|---|
| Bearer securities | 2% of net value of coupons not yet payable |
| + € 0,10 per denomination (excl. VAT) |
|
In the 2018 financial year, the total remuneration of BNP Paribas Fortis amounted to € 14,000 incl. VAT.
Bank Degroof Petercam acts as the liquidity provider for Home Invest Belgium shares in order to promote the tradability of the shares. The remuneration of the liquidity provider amounts to € 20,000 excl. VAT per year.
.
The directors of Home Invest Belgium are appointed on the basis of their relevant experience in real estate. It is therefore possible that they fulfil director's mandates in other real estate companies, so that it would not be inconceivable that a transaction may be presented to the Board of Directors in which a director could have a conflicting interest under property law to that of the company as the transaction is carried out. In that case, the rules on the prevention of conflicts of interest should be stringently applied and the director should declare this before withdrawing from the deliberation and decision-making process.
During the 2018 financial year, the provisions of Articles 523 and 524 of the Companies Code and Article 37 of the act of 12 May 2014 on RREC did not have to be applied. It should, however, be pointed out that, in application of the rules on the prevention of conflicts of interest, as included in the Corporate Governance Charter, Mr. Koen Dejonckheere did not take part in the deliberations or the decisions concerning an investment that was considered by Home Invest Belgium.
The Board of Directors has drawn up a dealing code containing rules that must be followed by the directors and senior management, its staff and appointees who wish to trade in financial instruments issued by Home Invest Belgium.
The dealing code was drawn up in accordance with the applicable regulations and provides, among other things, for:
The Compliance Officer must supervise compliance with the relevant regulations in order to limit the risk of insider trading.
Article 37 of the RREC Act (as amended from time to time) and Article 8 of the RREC – Royal Decree (as amended from time to time) require public RRECs, among other things (barring certain exceptions) to inform the FSMA in advance of any transaction which the RREC is planning to carry out with an associated company, a company with which the RREC is associated through a holding, the other shareholders of a perimeter company, the directors or members of the executive management. The company must prove that the transaction under consideration is important for it and is in line with its strategy and that this is being carried out under normal market conditions. If the transaction concerns real estate, an independent estimator should estimate the fair value of the property, which will then serve as the minimum price at which the property can be transferred or the maximum for which it may be purchased. The RREC must inform the public when the transaction is carried out and should clarify this information in its annual financial report.
The Home Invest Belgium Corporate Governance Charter stipulates a duty of confidentiality which the directors and senior management should apply. The directors and the members of the management team may not use information received for purposes other than the exercising of their mandate. They must personally protect confidentiality and may not disclose the information under any circumstances. This personal obligation also applies for representatives of a legal entity, director or member of the management team.
If the company is on the point of concluding a transaction with a director or with a company with which they are associated which does not fall under Article 523 of the Companies Code (for example, because it is a habitual transaction concluded under ordinary market conditions and with ordinary market guarantees), the company nevertheless deems it necessary that this director should inform the other directors of this before the deliberations of the Board of Directors and should refrain from taking part in the deliberations of the Board of Directors relating to this transaction and from taking part in the vote.
Finally, in the event of a conflict of interest involving the recognised property expert of the company in the context of an investment transaction, the company should call upon another recognised property expert for the valuation of the property in question until this property has, if appropriate, been integrated into the company's property portfolio.
Home Invest Belgium is subject:
If an interest of a director under property law is directly or indirectly in conflict with a decision or a transaction that falls within the areas of competence of the Board of Directors, they must inform the other members of the Board of Directors of this before the board deliberates, in application of Article 523 of the Companies Code. The declaration and the reasons that prove this conflicting interest must be included in the minutes of the Board of Director's meeting which will have to decide. In addition, the statutory auditor must be informed and the director concerned may not take part in the deliberations of the Board of Directors on the transactions or decisions concerned or vote on these matters. The relevant minutes are then included in the management report. The aforementioned Article 523 of the Companies Code does, however, provide for certain exceptional cases, including in connection with habitual transactions that take place under normal market conditions and against securities that usually apply on the market for such transactions.
Article 524 of the Companies Code states that when a listed company considers a transaction with an associated company (barring a few exceptions), an ad-hoc committee should be set up, comprising three independent directors. This committee, assisted by an independent expert, should inform the Board of Directors of its reasoned opinion of the transaction under consideration. The Board of Directors can only take a decision once it has read this report. The statutory auditor should also give his opinion of the faithfulness of the data in the opinion from the committee and the report from the Board of Directors. The conclusion of the committee, the extract of the minutes of the Board of Directors' meeting and the opinion of the statutory auditor are included in the management report.
Corporate governance statement

The following information constitutes explanations about elements likely to have consequences in the event of a public takeover bid on the shares of Home Invest Belgium, as referred to Article 34 of the Royal Decree of 14 November 2007:
1
Article 6.3. of the articles of association grants Board of Directors authorisation to increase the capital to a maximum of € 88,949,294.75. This authorisation was granted for a period of five years as of the publication in the Annexes to the Belgian Official Journal of the minutes of the Extraordinary General Meeting of 13 September 2017, that is on 21 November 2017. This possibility has not yet been used, so the unused balance of the authorised capital currently stands at € 88,949,294.75.
2 Article 6.4. of the articles of association.

| Consolidated financial statements �������������������108 | |
|---|---|
| Statutory accounts | 144 |
| Auditor's reports �������������������������������������������������������148 |

applicable to the entire financial statements.
€ 68 777 725) represent
BALANS 1,2
| ACTIVA | Toelichting | 2018 | 2017* |
|---|---|---|---|
| I. Non -current assets |
544 868 654 | 459 231 235 | |
| B. Intangible assets | 16 | 462 356 | 416 024 |
| C. Investment properties | 17,18 | 524 506 117 | 457 864 921 |
| D. Other tangible assets | 19 | 353 420 | 391 371 |
| E. Non -current financial assets |
24 | 155 574 | 112 033 |
| F. Lease receivables | 20 | 391 187 | 446 887 |
| I. Investments in associated companies and joint -ventures |
21 | 19 000 000 | |
| II. Current assets | 6 237 370 | 11 058 584 | |
| C. Lease receivables | 20 | 55 700 | 135 752 |
| D. Trade receivables | 22 | 1 036 607 | 3 326 818 |
| E. Tax receivables and other current assets | 22 | 1 881 629 | 376 707 |
| F. Cash and cash equivalents | 23 | 3 239 503 | 7 183 786 |
| G. Deferred charges and accrued income | 24 | 23 932 | 35 521 |
| TOTAL ASSETS | 551 106 024 |
470 289 820 |
| I. SHAREHOLDERS' EQUITY | 269 003 279 | 215 555 079 |
|---|---|---|
| 055 | ||
| 903 199 |
24 903 199 |
|
| 653 847 |
102 796 510 |
|
| 447 178 |
-143 685 |
|
| I. Non -current assets |
544 868 654 | 459 231 235 | |
|---|---|---|---|
| B. Intangible assets | 16 | 462 356 | 416 024 |
| C. Investment properties | 17,18 | 524 506 117 | 457 864 921 |
| D. Other tangible assets | 19 | 353 420 | 391 371 |
| E. Non -current financial assets |
24 | 155 574 | 112 033 |
| F. Lease receivables | 20 | 391 187 | 446 887 |
| I. Investments in associated companies and joint -ventures |
21 | 19 000 000 | |
| II. Current assets | 6 237 370 | 11 058 584 | |
| C. Lease receivables | 20 | 55 700 | 135 752 |
| D. Trade receivables | 22 | 1 036 607 | 3 326 818 |
| E. Tax receivables and other current assets | 22 | 1 881 629 | 376 707 |
| F. Cash and cash equivalents | 23 | 3 239 503 | 7 183 786 |
| G. Deferred charges and accrued income | 24 | 23 932 | 35 521 |
| TOTAL ASSETS | 551 106 024 |
470 289 820 |
|
| SHAREHOLDERS' EQUITY | 269 003 279 | 215 555 079 | |
| I. SHAREHOLDERS' EQUITY | 269 003 279 | 215 555 079 | |
| A. Capital | 28 | 87 999 055 | 87 999 055 |
| B. Share premium account | 28 | 24 903 199 |
24 903 199 |
| C. Reserves | 28 | 99 653 847 |
102 796 510 |
| D. Net result of the financial year | 28 | 56 447 178 |
-143 685 |
| II. MINORITY INTERESTS | |||
| LIABILITIES | 282 102 746 | 254 734 741 | |
| I. Non -current liabilities |
274 323 432 |
234 434 882 |
|
| A.Provision | 173 625 |
||
| B. Non -current financial debts |
25 | 263 284 316 |
224 745 100 |
| a. Financial debts | 25 | 223 500 000 | 185 000 000 |
| c. Others | 25 | 39 784 316 | 39 745 100 |
| C. Other non -current financial liabilities |
25 | 9 667 059 |
8 060 644 |
| F. Deferred taxes - liabilities |
2 7 |
1 198 432 |
1 629 138 |
| a. Exit tax | 167 282 | 854 469 | |
| b. Others | 1 031 150 | 774 669 | |
| II. Current liabilities | 7 779 314 |
20 299 859 |
|
| B. Current financial debts | 25 | 749 596 |
10 673 829 |
| a. Financial debts | 10 000 000 | ||
| c. Others | 749 596 | 673 829 | |
| D. Trade debts and other current debts | 26 | 5 301 051 |
8 106 746 |
| b. Others | 5 301 051 | 8 106 746 | |
| E. Other current liabilitie | 151 225 |
62 656 |
|
| F. Accrued charges and deferred income | 24 | 1 577 442 |
1 456 627 |
| TOTAL SHAREHOLDERS' EQUITY AND LIABILITIES | 551 106 024 |
47 0 289 820 |
| LIABILITIES | 282 102 746 | 254 734 741 | |
|---|---|---|---|
| -current liabilities | 274 323 432 |
234 434 882 |
|
| A.Provision | 173 625 |
||
| -current financial debts | 25 | 263 284 316 |
224 745 100 |
| a. Financial debts | 25 | 223 500 000 | 185 000 000 |
| c. Others | 25 | 39 784 316 | 39 745 100 |
| -current financial liabilities | 25 | 9 667 059 |
8 060 644 |
| - liabilities | 2 7 |
1 198 432 |
1 629 138 |
| a. Exit tax | 167 282 | 854 469 | |
| b. Others | 1 031 150 | 774 669 | |
| 7 779 314 |
20 299 859 |
||
| B. Current financial debts | 25 | 749 596 |
10 673 829 |
| a. Financial debts | 10 000 000 | ||
| c. Others | 749 596 | 673 829 | |
| D. Trade debts and other current debts | 26 | 5 301 051 |
8 106 746 |
| b. Others | 5 301 051 | 8 106 746 | |
| E. Other current liabilitie | 151 225 |
62 656 |
|
| F. Accrued charges and deferred income | 24 | 1 577 442 |
1 456 627 |
| TOTAL SHAREHOLDERS' EQUITY AND LIABILITIES | 551 106 024 |
47 0 289 820 |
| Toelichting | 2018 | 2017* | |
|---|---|---|---|
| I. Rental Income I. Rental Income |
5 Toelichting 5 |
24 286 604 2018 24 286 604 |
22 683 114 2017* 22 683 114 |
| III. Rental -related expenses I. Rental Income III. Rental -related expenses |
5 5 5 |
-294 009 24 286 604 -294 009 |
-183 272 22 683 114 -183 272 |
| NET RENTAL RESULT III. Rental -related expenses NET RENTAL RESULT |
5 | 23 992 595 -294 009 23 992 595 |
22 499 842 -183 272 22 499 842 |
| IV. Recovery of property charges NET RENTAL RESULT IV. Recovery of property charges |
6 6 |
170 800 23 992 595 170 800 |
136 764 22 499 842 136 764 |
| V. Recovery of charges and taxes normally payable by the tenant on let properties IV. Recovery of property charges V. Recovery of charges and taxes normally payable by the tenant on let properties VII. Charges and taxes normally payable by the tenant on let properties |
6 6 6 6 |
577 974 170 800 577 974 -3 016 662 |
598 574 136 764 598 574 -2 769 775 |
| V. Recovery of charges and taxes normally payable by the tenant on let properties VII. Charges and taxes normally payable by the tenant on let properties VIII. Other incomes and expenses related to letting |
6 6 6 |
577 974 -3 016 662 -650 |
598 574 -2 769 775 -30 000 |
| VII. Charges and taxes normally payable by the tenant on let properties VIII. Other incomes and expenses related to letting PROPERTY RESULT |
6 6 |
-3 016 662 -650 21 724 057 |
-2 769 775 -30 000 20 435 405 |
| VIII. Other incomes and expenses related to letting PROPERTY RESULT IX. Technical costs |
6 7 |
-650 21 724 057 -1 099 527 |
-30 000 20 435 405 -1 086 011 |
| PROPERTY RESULT IX. Technical costs X. Commercial costs |
7 8 |
21 724 057 -1 099 527 -312 350 |
20 435 405 -1 086 011 -342 219 |
| IX. Technical costs X. Commercial costs XI. Taxes and charges on unlet properties |
7 8 9 |
-1 099 527 -312 350 -340 659 |
-1 086 011 -342 219 -289 436 |
| X. Commercial costs XI. Taxes and charges on unlet properties XII. Property management costs |
8 9 9 |
-312 350 -340 659 -3 903 591 |
-342 219 -289 436 -3 766 408 |
| XI. Taxes and charges on unlet properties XII. Property management costs XIII. Other property costs |
9 9 |
-340 659 -3 903 591 -8 616 |
-289 436 -3 766 408 19 853 |
| XII. Property management costs XIII. Other property costs Proptery Costs |
9 | -3 903 591 -8 616 - 5 664 743 |
-3 766 408 19 853 - 5 464 221 |
| XIII. Other property costs Proptery Costs |
-8 616 - 5 664 743 |
19 853 - 5 464 221 |
|
| PROPERTY OPERATING RESULT Proptery Costs PROPERTY OPERATING RESULT |
16 059 314 - 5 664 743 16 059 314 |
14 971 184 - 5 464 221 14 971 184 |
|
| XIV. General corporate expenses PROPERTY OPERATING RESULT XIV. General corporate expenses XV. Other operating incomes and expenses |
10 10 |
-887 977 16 059 314 -887 977 285 005 |
-1 066 763 14 971 184 -1 066 763 -112 236 |
| XIV. General corporate expenses XV. Other operating incomes and expenses |
10 | -887 977 285 005 |
-1 066 763 -112 236 |
| OPERATING RESULT BEFORE PORTFOLIO RESULT XV. Other operating incomes and expenses OPERATING RESULT BEFORE PORTFOLIO RESULT |
15 456 342 285 005 15 456 342 |
13 792 185 -112 236 13 792 185 |
|
| XVI. Result sale investment properties OPERATING RESULT BEFORE PORTFOLIO RESULT XVI. Result sale investment properties XVIII. Changes in fair value of investment properties |
11 11 11 |
610 185 15 456 342 610 185 59 413 636 |
719 633 13 792 185 719 633 824 629 |
| XVI. Result sale investment properties XVIII. Changes in fair value of investment properties XIX. Other portfolio result |
11 11 11 |
610 185 59 413 636 -171 278 |
719 633 824 629 -774 669 |
| XVIII. Changes in fair value of investment properties XIX. Other portfolio result |
11 11 |
59 413 636 -171 278 |
824 629 -774 669 |
| PORTFOLIO RESULT XIX. Other portfolio result PORTFOLIO RESULT |
11 | 59 852 543 -171 278 59 852 543 |
769 593 -774 669 769 593 |
| OPERATING RESULT PORTFOLIO RESULT OPERATING RESULT |
75 308 885 59 852 543 75 308 885 |
14 561 778 769 593 14 561 778 |
|
| XX. Financial income OPERATING RESULT XX. Financial income |
12 12 |
105 328 75 308 885 105 328 |
90 494 14 561 778 90 494 |
| XXI. Net interest charges XX. Financial income XXI. Net interest charges |
13 12 13 |
-4 672 338 105 328 -4 672 338 |
-3 548 571 90 494 -3 548 571 |
| XXII. Other financial charges XXI. Net interest charges XXII. Other financial charges |
14 13 14 |
-55 202 -4 672 338 -55 202 |
-65 034 -3 548 571 -65 034 |
| XXIII. Changes in fair value of financial assets and liabilities XXII. Other financial charges XXIII. Changes in fair value of financial assets and liabilities |
14 14 14 |
-1 613 701 -55 202 -1 613 701 |
1 226 658 -65 034 1 226 658 |
| Financial result XXIII. Changes in fair value of financial assets and liabilities Financial result |
14 | - 6 235 914 -1 613 701 - 6 235 914 |
- 2 296 453 1 226 658 - 2 296 453 |
| PRE -TAX RESULT Financial result PRE -TAX RESULT |
69 072 971 - 6 235 914 69 072 971 |
12 265 325 - 2 296 453 12 265 325 |
|
| XXIV. Corporation tax PRE -TAX RESULT XXIV. Corporation tax |
15 15 |
-295 246 69 072 971 -295 246 |
-361 199 12 265 325 -361 199 |
| XXV. Exit tax XXIV. Corporation tax XXV. Exit tax |
15 | 0 -295 246 0 |
-81 555 -361 199 -81 555 |
| Taxes XXV. Exit tax Taxes |
-295 246 0 -295 246 |
-442 75 4 -81 555 -442 75 4 |
|
| NET RESULT Taxes NET RESULT |
68 777 725 -295 246 68 777 725 |
11 822 571 -442 75 4 11 822 571 |
|
| NET RESULT ATTRIBUTABLE TO THE PARENT COMPANY NET RESULT NET RESULT ATTRIBUTABLE TO THE PARENT COMPANY |
68 777 725 68 777 725 68 777 725 |
11 822 571 11 822 571 11 822 571 |
|
| Exclusive portfolio result NET RESULT ATTRIBUTABLE TO THE PARENT COMPANY Exclusive portfolio result |
-59 852 543 68 777 725 -59 852 543 |
-769 593 11 822 571 -769 593 |
|
| Exclusive changes in the real value of the financial assets Exclusive portfolio result Exclusive changes in the real value of the financial assets |
1 613 701 -59 852 543 1 613 701 |
- 1 226 658 -769 593 - 1 226 658 |
|
| EPRA RESULT Exclusive changes in the real value of the financial assets EPRA RESULT |
10 538 883 1 613 701 10 538 883 |
9 826 320 - 1 226 658 9 826 320 |
|
| Average number of shares 3 EPRA RESULT Average number of shares 3 |
3 288 146 10 538 883 3 288 146 |
3 190 318 9 826 320 3 190 318 |
|
| NET RESULT PER SHARE Average number of shares 3 NET RESULT PER SHARE |
20,92 3 288 146 20,92 |
3,71 3 190 318 3,71 |
|
| EPRA RESULT PER SHARE NET RESULT PER SHARE EPRA RESULT PER SHARE |
3,21 20,92 3,21 |
3,08 3,71 3,08 |
|
| EPRA RESULT PER SHARE | 3,21 | 3,08 | |
| * In compliance with IAS 8, the 2017 financials have been restated in order to comply with IAS 12 "Income Taxes". See Annex 27 for full disclosure. This * is |
* In compliance with IAS 8, the 2017 financials have been restated in order to comply with IAS 12 "Income Taxes". See Annex 27 for full disclosure. This * is * In compliance with IAS 8, the 2017 financials have been restated in order to comply with IAS 12 "Income Taxes". See Annex 27 for full disclosure. This * is applicable to the entire financial statements. applicable to the entire financial statements.
1 The 2018 consolidated annual accounts of Home Invest Belgium include those of its subsidiaries and are presented in €, unless mentioned otherwise. The accounting and valuation criteria set out in the "International Financial Reporting Standards" ("IFRS") have been applied since the annual accounts for the 2006 financial year. The annual financial report (including the consolidated financial statements, with a shortened version of the statutory accounts, the consolidated management reports, the reports of the Auditor and the real estate experts), the interim statements, the half -year financial reports, the description of the financial 1 The 2018 consolidated annual accounts of Home Invest Belgium include those of its subsidiaries and are presented in €, unless mentioned otherwise. The accounting and valuation criteria set out in the "International Financial Reporting Standards" ("IFRS") have been applied since the annual accounts for the 2006 financial year. The annual financial report (including the consolidated financial statements, with a shortened version of the statutory accounts, the consolidated management reports, the reports of the Auditor and the real estate experts), the interim statements, the half -year financial reports, the description of the financial situation, the information concerning the related parties and the historical financial information concerning the subsidiaries of the SIR, are included by reference in the 1 The 2018 consolidated annual accounts of Home Invest Belgium include those of its subsidiaries and are presented in €, unless mentioned otherwise. The accounting and valuation criteria set out in the "International Financial Reporting Standards" ("IFRS") have been applied since the annual accounts for the 2006 financial year. The annual financial report (including the consolidated financial statements, with a shortened version of the statutory accounts, the consolidated management reports, the reports of the Auditor and the real estate experts), the interim statements, the half -year financial reports, the description of the financial situation, the information concerning the related parties and the historical financial information concerning the subsidiaries of the SIR, are included by reference in the present financial annual report.
situation, the information concerning the related parties and the historical financial information concerning the subsidiaries of the SIR, are included by reference in the present financial annual report. present financial annual report. 2 The difference between the Net result of the financial year in the Equities ( € 56 447 178) ant the Net result in the consolidated Profits & Losses ( € 68 777 725) represent 2 The difference between the Net result of the financial year in the Equities ( € 56 447 178) ant the Net result in the consolidated Profits & Losses ( € 68 777 725) represent the dividend paid in December 2018 for € 12 330 548
2 The difference between the Net result of the financial year in the Equities ( € 56 447 178) ant the Net result in the consolidated Profits & Losses ( the dividend paid in December 2018 for € 12 330 548 the dividend paid in December 2018 for € 12 330 548 3 The number of shares at the end of period was calculated excluding 11 712 treasury shares 3 The number of shares at the end of period was calculated excluding 11 712 treasury shares
Toelichting 2018 2017*
| Capital | Capital increase expenses |
Share premium |
Legal reserve |
Reserve from the balance of changes in fair value of investment properties |
Reserve from estimated transfer costs and rights |
Reserve of the balance of changes in fair value of the authorized hedging instruments to which hedge accounting as defined in IFRS is applied (+/-) |
Reserve of the balance of changes in fair value of the authorized hedging instruments to which hedge accounting as defined in IFRS is not applied (+/-) |
Reserve for treasury shares |
Other reserves |
Result carried forward from previous financial years |
Net result of the financial year |
Total | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| BALANCE AT 31/12/2016 | 76 949 295 | -950 240 | 24 903 199 | 98 778 | 108 428 393 | -29 495 716 | -1 310 093 | -5 944 578 | -757 323 | 1 259 467 | 25 920 070 | 6 101 079 | 205 202 |
| Transfert | -6 768 191 | 6 768 191 | 333 | ||||||||||
| Changes resulting from the sale of buildings | -5 529 628 | 1 327 794 | 4 201 834 | ||||||||||
| Dividend distribution | -13 378 562 | -13 378 562 | |||||||||||
| Interim dividend of previous year | 11 804 614 | 11 804 614 | |||||||||||
| Interim dividend | -11 966 258 | -11 966 258 | |||||||||||
| Result of the financial year | 13 222 981 | 13 222 981 | |||||||||||
| Changes in fair value of hedges | -2 025 345 | 2 025 345 | |||||||||||
| Reclassification of hedges | 1 310 093 | -1 310 093 | |||||||||||
| Changes in fair value of investmentproperty | 17 402 429 | -6 107 108 | -11 295 322 | ||||||||||
| Partial demerger VOP | 12 000 000 | 12 000 000 | |||||||||||
| Treasury Shares | 70 380 | 70 380 | |||||||||||
| BALANCE AT 31/12/2017 | 88 949 295 | -950 240 | 24 903 199 | 98 778 | 120 301 194 | -34 275 030 | -9 280 017 | -686 943 | 1 259 467 | 25 379 059 | -143 685 | 215 555 | |
| 079 | |||||||||||||
| BALANCE AT 31/12/2017* | 88 949 295 | -950 240 | 24 903 199 | 98 778 | 120 301 194 | -34 275 030 | -9 280 017 | -686 943 | 1 259 467 | 25 379 059 | -143 685 | 215 555 079 |
|
| Transfert | -3 361 566 | 3 361 566 | |||||||||||
| Changes resulting from the sale of buildings | -4 175 124 | 893 731 | 3 281 393 | ||||||||||
| Distributed dividend | -14 359 510 | -14 359 510 | |||||||||||
| Interim dividend of previous year | 11 966 258 | 11 966 258 | |||||||||||
| Interim dividend | -12 330 548 | -12 330 548 | |||||||||||
| Result of the financial year | 68 777 725 | 68 777 725 | |||||||||||
| Changes in fair value of hedges | 1 226 658 | -1 226 658 | |||||||||||
| Changes in fair value of investment property | 6 679 297 | -5 854 668 | -824 629 | ||||||||||
| Mergers of subsidiaries | -1 497 602 | 778 444 | 113 431 | -605 726 | |||||||||
| BALANCE AT 31/12/2018 | 88 949 295 | -950 240 | 24 903 199 | 98 778 | 121 307 765 | -38 457 522 | -8 053 358 | -686 943 | 1 259 467 | 24 185 659 | 56 447 178 | 269 003 279 |
| 2018 | 2017 * | |
|---|---|---|
| CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD | 7 183 786 | 3 437 814 |
| 1. Cash flow from operating activities | 10 392 703 | 7 288 851 |
| Result for the financial year | 68 777 725 | 11 822 573 |
| Result for the financial year before interest and taxes | 75 308 885 | 14 561 780 |
| Interest received | 105 328 | 90 494 |
| Interest paid | -4 727 540 | -3 613 605 |
| Change in fair value of financial assets and liabilities | -1 613 701 | 1 226 658 |
| Taxes | -295 246 | -442 754 |
| Adjustment of profit for non-cash transactions | -53 553 002 | -1 820 660 |
| Depreciation and impairments | 170 415 | 105 211 |
| - Depreciation and impairments on non-current assets | 170 415 | 105 211 |
| Other non-monetary elements | -57 628 657 | -1 206 238 |
| - Changes in fair value of investment properties (+/-) | -59 413 636 | -824 629 |
| - Changes in fair value of financial instruments (+/-) | 1 784 979 | -381 609 |
| Gain on realization of assets | -716 973 | -719 633 |
| - Capital gains realized on the sale of non-current assets | -716 973 | -719 633 |
| Reversal of financial income and expenses | 4 622 213 | |
| Change in working capital needs | -4 832 020 | -2 713 062 |
| Movements in asset items: | 366 153 | 828 115 |
| - Current financial assets | 80 052 | -509 |
| - Trade receivables | 2 363 536 | 547 |
| - Tax receivables and other short-term assets | -2 096 235 | 465 742 |
| - Deferred charges and accrued income | 18 800 | 362 335 |
| Movements of liabilities items: | -5 198 173 | -3 541 177 |
| - Trade and other current debts | -1 989 584 | -3 544 857 |
| - Other current liabilities | -3 324 754 | -28 024 |
| - Accrued charges and deferred income | 116 164 | 31 704 |
| 2. Cash flow from investment activities | -23 530 189 | -32 541 887 |
| Investment properties - capitalized investments | -3 733 264 | -4 990 057 |
| Investment properties - new acquisitions | -3 769 711 | |
| Sales of investment properties | 7 760 032 | 11 407 839 |
| Development projects | -8 438 944 | -28 815 412 |
| Other intangible assets | -108 553 | -140 612 |
| Other tangible assets | -70 243 | -391 560 |
| Other non-current financial assets | -18 939 216 | -24 242 |
| Acquisitions of subsidiaries | -5 818 133 | |
| 3. Cash flow from financing activities | 9 193 203 | 28 999 009 |
| Increase/decrease in financial debts | 28 539 215 | 42 539 215 |
| Interest received | 105 328 | |
| Interest paid | -4 727 540 | |
| Dividend of the previous financial year | -2 393 252 | -1 573 949 |
| Interim dividend | -12 330 548 | -11 966 258 |
| CASH AND CASH EQUIVALENTS AT END OF PERIOD | 3 239 503 | 7 183 786 |
| NOTE 1 : GENERAL INFORMATION ON THE COMPANY | 114 7 |
|---|---|
| NOTE 2 : ACCOUNTING POLICIES | 114 7 |
| NOTE 3 : ESTIMATES, ASSUMPTIONS AND MAIN SOURCES OF UNCERTAINTY | 121 14 |
| NOTE 4 : SEGMENTED INFORMATION (CONSOLIDATED) | 122 15 |
| NOTE 5 : LEASE INCOMES AND CHARGES | 127 20 |
| NOTE 6 : PROPERTY REVENUES | 128 21 |
| NOTE 7 : TECHNICAL EXPENSES | 128 21 |
| NOTE 8 : COMMERCIAL EXPENSES | 128 21 |
| NOTE 9 : EXPENSES AND TAXES ON NON- LEASED GOODS – ADMINISTRATIVE EXPENSES | 129 22 |
| NOTE 10 : GENERAL COMPANY EXPENSES | 129 22 |
| NOTE 11 : PORTFOLIO RESULT | 129 22 |
| NOTE 12 : FINANCIAL REVENUES | 130 23 |
| NOTE 13 : INTEREST EXPENSES | 130 23 |
| NOTE 14 : OTHER FINANCIAL EXPENSES | 131 24 |
| NOTE 15 : TAXATION OF THE RETURNS | 131 24 |
| NOTE 16 : INTANGIBLE FIXED ASSETS | 131 24 |
| NOTE 17 : INVESTMENT PROPERTIES | 132 25 |
| NOTE 18 : PROJECT DEVELOPMENTS | 134 27 |
| NOTE 19 : OTHER TANGIBLE FIXED ASSETS | 134 27 |
| NOTE 20 : LEASING LIABILITIES | 134 27 |
| NOTE 21 : HOLDINGS IN ASSOCIATED COMPANIES AND JOINT VENTURES | 135 28 |
| NOTE 22 : LIABILITIES | 135 28 |
| NOTE 23 : CASH AND CASH EQUIVALENTS | 136 29 |
| NOTE 24 : DEFERRED ACCOUNTS | 136 29 |
| NOTE 25 : FINANCIAL ASSETS AND LIABILITIES | 136 29 |
| NOTE 26 : TRADE AND OTHER SHORT - TERM LIABILITIES | 139 32 |
| NOTE 27 : DEFERRED TAXES | 139 32 |
| NOTE 28 : CAPITAL, SHARE PREMIUMS AND RESERVES | 140 33 |
| NOTE 29 : DEBT RATIO | 141 34 |
| NOTE 30 : CONSOLIDAT ION SCOPE | 141 34 |
| NOTE 31 : TRANSACTIONS WITH ASSOCIATED PARTIES IN RELATION TO THE PROF IT AND LOSS ACCOUNT |
142 36 |
| NOTE 32 : OFF -BALANCE SHEET RIGHTS AND OBLIGATIONS | 142 35 |
| NOTE 33: EVENTS AFTER THE BALANCE DATE | 143 36 |
| NOTE 34 : EMPLOYMENT | 143 36 |
| NOTE 35 : FEES OF THE STATUTORY AUDITOR | 143 36 |
Home Invest Belgium NV is a regulated real estate company. It was set up in the form of a public limited company under Belgian law. Its headquarters are at Woluwelaan 46/11, 1200 Brussels, Belgium. The company is listed on NYSE Euronext Brussels. The consolidated financial statement comprises Home Invest Belgium and its subsidiaries, the BVBA Charlent 53 Freehold and the NV Immobilière Meyers-Hennau. The 50% holding in De Haan Vakantiehuizen NV has been included in the consolidated financial statement on the basis of the equity method.
The financial statements have been prepared in accordance with the International Financial Reporting Standards (IFRS), as adopted by the European Union. In accordance with article 11 of the Royal Decree of 13 July 2014 with regard to the bookkeeping, annual financial statements and consolidated financial statements of real estate SIR (fixed capital investment trusts), Home Invest Belgium has made use of the option to draw up its annual financial statements in accordance with IFRS standards.
The company drew up its opening IFRS balance sheet on 1 January 2005 (date of transition to IFRS). In accordance with IFRS 1 - First-time adoption of IFRS, the company decided not to restate acquisitions made prior to the IFRS transition date, in accordance with IFRS 3 - Business combinations.
The financial statements are presented in euros unless otherwise stated. They are prepared on a historical cost basis, with the exception of investment properties and certain financial instruments, which are assessed at their fair value. The accounting policies have been applied consistently for the financial years presented.
The consolidated annual financial statements include the annual accounts of Home Invest Belgium and its subsidiaries. Subsidiaries are entities controlled by the group. Control exists when Home Invest Belgium holds, directly or indirectly, the power over the entity; is exposed or has rights to variable returns as a result of its involvement in that entity; has the ability to use its power over the entity to influence the amount of such returns.
As Home Invest Belgium holds more than half of the shares/ voting rights of its subsidiaries, these subsidiaries are controlled by Home Invest Belgium (IFRS 12 § 7 (a)).
The annual accounts of the subsidiaries are fully consolidated from the date of acquisition until the date of control. The accounts of subsidiaries are prepared for the same accounting year as that of Home Invest Belgium. Uniform IFRS valuation rules are applied to the subsidiaries concerned.
All intra-group transactions, as well as unrealised intra-group profits and losses on transactions between group companies, are eliminated. Unrealised losses are eliminated unless the loss is extraordinary.
A joint venture is a collective settlement in which parties which perform a joint audit are entitled to the net assets of the settlement. The consolidated operating accounts include the share of the Group in the accounts of the joint ventures in accordance with the equity method. This share is calculated from the start date to the end date of the joint audit. The annual accounts of the jointly audited entities comprise the same accounting period as that of the Company.
Goodwill is the positive difference between the price of the business combination and the group's share in the fair value of the acquired assets and liabilities of the acquired subsidiary, at the time of takeover. The price of the business combination consists of the acquisition price plus all directly attributable transaction costs.
Negative goodwill (badwill) is the negative difference between the price of the business combination and the group's share in the fair value of the acquired assets, and liabilities of the acquired subsidiary, at the time of takeover. This negative goodwill is immediately recognised in the acquirer's income statement.
• However, if the investment value of these other buildings is less than this amount of € 2 500 000, the full registration
The IFRS 3 - Business Combinations - governs the accounting treatment of Goodwill or Badwill and also refers to IAS 36 - Depreciation of assets - concerning the depreciation test to be carried out each year. The IFRS 3 - Business Combinations - governs the accounting treatment of Goodwill or Badwill and also refers to IAS 36 - Depreciation of assets - concerning the depreciation test to be carried out each year. INTANGIBLE ASSETS
Intangible assets having a limited life are initially valued at cost. After initial recognition, they are valued at cost less accumulated amortisation and any impairment losses. Intangible assets are amortised on a straight-line basis based on a best estimate of their useful lives. The useful life and amortization method of intangible assets are reviewed at least at the end of every financial year. The Axxerion software's period of use is 6 years. accumulated amortisation and any impairment losses. Intangible assets are amortised on a straight-line basis based on a best estimate of their useful lives. The useful life and amortization method of intangible assets are reviewed at least at the end of every financial year. The Axxerion software's period of use is 6 years. INVESTMENT PROPERTIES
Investment properties in operation are investments in real estate assets held for long-term rental and/or to increase capital. Investment properties are initially recognised at cost, including transfer rights and non-deductible VAT. Where buildings are acquired through mergers, demergers and contribution of a business segment, the taxes owed on the potential capital gains of the assets integrated in this way are included in the cost of the assets in question. Investment properties are initially recognised at cost, including transfer rights and non-deductible VAT. Where buildings are acquired through mergers, demergers and contribution of a business segment, the taxes owed on the potential capital gains of the assets integrated in this way are included in the cost of the assets in question. At the end of the first accounting period after their initial recognition, investment properties are valued at fair value. Every
At the end of the first accounting period after their initial recognition, investment properties are valued at fair value. Every quarter an independent external real estate expert values the property portfolio, including costs, registration duty and fees (i.e. in terms of their "investment" value). The expert values properties on the basis of two methods: capitalisation of their estimated rental value and valuation per unit. The expert can decide to use one or the other method to value the real estate properties. quarter an independent external real estate expert values the property portfolio, including costs, registration duty and fees (i.e. in terms of their "investment" value). The expert values properties on the basis of two methods: capitalisation of their estimated rental value and valuation per unit. The expert can decide to use one or the other method to value the real estate properties.
• the cost of maintenance and repair work which does not add any additional functionality or which does not increase the level of comfort of the building is considered as current expenses of the period and as property charges;
In order to determine the fair value of the property assets assessed, Home Invest Belgium makes the following adjustments: In order to determine the fair value of the property assets assessed, Home Invest Belgium makes the following adjustments:
As long as the investment buildings are new according to the VAT Code, the above restatements are limited to the investment value of the plots of land on which they are built. As long as the investment buildings are new according to the VAT Code, the above restatements are limited to the investment value of the plots of land on which they are built.
Any gain or loss resulting from a change in fair value is recognised in the results statement under "XVIII. Changes in Fair Value of Investment Properties» in line «A. Positive Changes in Fair Value of Investment Properties" or "B. Negative Changes in Fair Value of Investment Properties". of Investment Properties» in line «A. Positive Changes in Fair Value of Investment Properties" or "B. Negative Changes in Fair Value of Investment Properties". As regards changes in fees and charges, they are included under the heading "XVIII. Changes in the fair value of investment
As regards changes in fees and charges, they are included under the heading "XVIII. Changes in the fair value of investment properties" in lines "C. Positive changes in estimated costs and transfer taxes involved in the hypothetical disposal of investment properties" or "D. Negative changes in estimated costs and transfer taxes Intervening in the hypothetical disposal of investment property". properties" in lines "C. Positive changes in estimated costs and transfer taxes involved in the hypothetical disposal of investment properties" or "D. Negative changes in estimated costs and transfer taxes Intervening in the hypothetical disposal of investment property". The appropriation shall then be made in the own equity under heading C. Reserves – "b. Reserve of the balance of changes
The appropriation shall then be made in the own equity under heading C. Reserves – "b. Reserve of the balance of changes in the fair value of properties" and "c. Reserve for the estimated costs and transfer duties involved in the hypothetical disposal of investment properties (-)". in the fair value of properties" and "c. Reserve for the estimated costs and transfer duties involved in the hypothetical disposal of investment properties (-)".
Building works which are the owner's responsibility are recognised in the financial statements in three different ways, depending on the type of work in question: Building works which are the owner's responsibility are recognised in the financial statements in three different ways, depending on the type of work in question: • the cost of maintenance and repair work which does not add any additional functionality or which does not increase
• improvement work: that is work undertaken on an occasional basis to increase the functionality of the building or dwelling concerned, or to significantly increase the standard of comfort, and so increasing the estimated rental value. The cost of this work is capitalised in so far and to the extent that the expert recognises, in the normal course of things, an appropriate appreciation in the estimated rental value. Examples: in-depth renovation of a dwelling, laying of dwelling concerned, or to significantly increase the standard of comfort, and so increasing the estimated rental value. The cost of this work is capitalised in so far and to the extent that the expert recognises, in the normal course of things, an appropriate appreciation in the estimated rental value. Examples: in-depth renovation of a dwelling, laying of
• major renovation works: these are normally undertaken every 20 or 30 years and involve the waterproofing, structure or essential functions of the building (replacement of lifts, heating installationwindow frames, etc.). This type of • major renovation works: these are normally undertaken every 20 or 30 years and involve the waterproofing, structure or essential functions of the building (replacement of lifts, heating installationwindow frames, etc.). This type of
The buildings where the costs are to be capitalised are identified according to the preceding criteria at the budget preparation stage. The buildings where the costs are to be capitalised are identified according to the preceding criteria at the budget preparation stage.
1 The accounting process (2.5% variation) was set out in the press release published by BeAMA on 8 February 2006 and confirmed in the press release of the BE-REIT Association on 10 November 2016. 1 The accounting process (2.5% variation) was set out in the press release published by BeAMA on 8 February 2006 and confirmed in the press release of the BE-REIT Association on 10 November 2016.
The costs that can potentially be capitalized relate to materials, contracting works, technical studies, fees (architects, engineers, project management), VAT, taxes, internal costs and interest charges during the construction period.
At the moment of the sale of a real estate property, the gross sale price, minus the expenses related to the conclusion of these sales, is recognised in the income statement under the item XVI.A. Net sales of investment properties, while the cancellation of the latest fair value recorded for the asset in question, can be found (negative) under the item XVI.B. Book value of sold properties. The realised gain distributable to the shareholder is accounted for as the difference between the net sales price (minus the marketing costs) and the historical acquisition value, increase with later investments. Given that the capital gain realized in relation to the last fair value is already recognized in the income statement, it is necessary to cancel further the unrealized gains and transfer taxes previously recognized in the "balance of changes in the fair value of real estate properties" by reclassification in the allocation of profit or loss in distributable capital gains. This last operation is carried out the same year as the sale of the real estate asset.
These amounts are fully included in the Calculation Scheme for the amount referred to in Article 13 §1, paragraph 1 of the Law of 16 June 2014 and published below.
Real estate that is built or developed for future use as investment property is included under the 'Project developments' subheading and assessed at their Fair Value in accordance with IAS 40.
After their initial entry, the projects are assessed at Fair Value if the following criteria are met:
The Fair Value is based on the assessment of the Property Expert (according to the standard methods and assumptions) and takes into account the expenses to be incurred during the overall completion of the project.
If the above conditions are not met, the project will remain valued at cost price. The cost price comprises all the costs related directly to the project development and any ensuing investment expenditures which are qualified as acquisition expenses (materials, contract works, technical studies, architect's fees, consultants, project management, legal advisors; insurance, VAT, taxes and allowable internal expenses).
If the duration of a project exceeds one year, the interest expenses that are directly attributed to the project development are also entered as assets as part of the cost price of the project development at an interest rate that reflects the average interest expense of Home Invest Belgium.
At the moment the works are completed the buildings are transferred from the 'Project development' heading to the 'Investment properties available to lease' heading.
The accounting treatment for commissions paid to real estate agents and other transaction costs is as follows:
Other tangible assets are recorded at cost less accumulate depreciation and any impairment losses. Depreciation is recorded on a straight-line basis over the estimated useful life of the asset. The useful life and form of depreciation are reviewed at least at each year end.
The useful life is as follows for each asset category:
Commercial claims are valued at transaction price on initial entry, if they do not comprise a significant finance component, as is the case for all such claims of Home Invest Belgium. Other financial assets are initially valued at Fair Value plus, in the case of a financial asset that is not valued at Fair Value through the profit and loss account, transaction costs that can be directly attributed to the acquisition of the financial asset.
A financial asset is classified as current if the terms of the anticipated cash flows are less than a year.
All financial assets included will then be assessed at amortised cost or Fair Value, according to IFRS 9. More specifically:
• a debt instrument that (i) is used within a business model based on receiving contractual cash flows and (ii) has contractual cash flows that exclusively concern repayments and interest payments on the outstanding principal amount, is valued at amortised cost (excluding depreciated impairment) unless the asset is marked as being valued at Fair Value with changes in value accounted for in the profit and loss account (FVTPL) under the Fair Value option; • a debt instrument that (i) is used within a business model whose objective is attained both by receiving contractual cash flows and selling financial assets and (ii) whose contract conditions on certain dates cause cash flows that exclusively concern repayments and interest payments on the outstanding principal amount, is valued at Fair Value with changes of value accounted for in elements other than the overall result (FVTOCI), unless the asset is marked as
• all equity investments are valued at Fair Value in the consolidated statement of the financial position, in which profit and loss are accounted for in the profit or loss with the understanding that if an equity investment is not kept for commercial purposes or is not accounted for as conditional payment by an acquirer in a business combination, on first inclusion the irrevocable decision can be made to value the investment at FVTOCI with dividend revenue included
In the case of instruments listed on an active market, the Fair Value conforms to the market price (level 1). In the case of instruments not listed on an active market, the Fair Value is set using valuation techniques, including recent transactions between relevant, well-informed and independent parties willing to enter a transaction or transactions with instruments which are largely similar (level 2); or using discounted cash flow analyses, including assumptions which are largely consistent with observable market data (level 3). In some situations, the cost of an equity instrument can form a suitable estimate of the Fair Value. This may be the case if there is not sufficient recent information available in order to determine the Fair Value or if there is a wide range of possible valuations at Fair Value and the cost represents the best estimate of the Fair Value within that range.
The impairment loss of a financial asset that is valued at amortised cost is calculated on the basis of the anticipated loss model. The respective risks of a default are used as weighing factors in representing the weighted average.
For commercial claims and financial lease claims which do not comprise a considerable financial component (i.e. almost all commercial claims), the provision for losses is valued at an amount equal to the expected credit losses during the term. These are the anticipated credit losses arising from any defaults throughout the expected lifespan of these claims, on the basis of a provision matrix that takes into account historical information on defaults, adapted for future information.
Impairment losses are included in the consolidated profit and loss account, with the exception of debt instruments included at Fair Value in other elements of the overall result. In that case, the provision is accounted for in other elements of the overall result.
Financial liabilities are booked at amortised cost.
A derivative financial instrument is a financial instrument or other contract that comes under the scope of IFRS 9 and possesses the following three characteristics:
Home Invest Belgium uses financial derivatives to cover its exposure to the risk of interest rate changes in the context of the financing of its activities. Derivative financial instruments are initially assessed at Fair Value at the moment of entering the derivative contract and are revalued following initial entry at Fair Value at the end of each balancing period.
An investment property is considered as held for sale if it can be sold immediately and entirely (block sale) in its present state and such a sale is highly likely.
An investment property held for sale is valued in the same way as any other investment property.
The sale (unit by unit) of a building takes place over a number of years. Taking into account that the property expert values a property as a whole (and not unit by unit), this means that its entry under this heading is random and can mislead the reader in relation to the applicable strategy. Therefore, Home Invest Belgium has decided that these sales will not be entered under the heading of investment properties in ownership intended for sale from the 2017 fiscal year.
Cash and cash equivalents consists of cash and current accounts. Cash equivalents are short term and highly liquid investments, which can be easily convertible into a known cash amount, have a maturity of no more than three months, and present no major risk of change in value.
These items are recognised in the balance sheet at nominal value or cost.
Ordinary shares are recognised in shareholders' equity. Costs directly linked to the issue of new shares or options are recognized in shareholders' equity, net of tax, as a deduction from the amount collected. Treasury shares repurchased are presented at purchase price and deducted from shareholders' equity.
A sale or cancellation of repurchased shares does not affect the income statement; gains and losses on treasury shares are recognised directly in shareholders' equity.
Dividends are recognised as liabilities only when approved by the General Meeting of shareholders. Any interim dividend is recorded as a liability as soon as the Board of Directors has taken the decision to proceed to pay such a dividend.
A provision is recognised in the balance sheet when:
Taxes on the earnings for the period consist of both current taxes and deferred taxes. These are recognised in the income statement except where they relate to items recognised directly in shareholders' equity, in which case they too are recognized in shareholders' equity.
Current taxes are the taxes payable on the taxable income of the past year as well as any adjustment to taxes paid (or recoverable) relating to past years. These taxes are calculated at the tax rate applicable at the closing date.
Deferred taxes are calculated using the liability method on temporary differences between the tax basis of an asset or liability and its accounting value as stated in the financial statements. The variation of the deferred tax is entered under the heading XIX Other portfolio accounts. These taxes are determined according to the tax rates expected at the time the asset will be realised or the obligation ends.
Deferred tax receivables are recognised for deductible temporary differences and on recoverable tax credits carried forward and tax losses, to the extent that it is probable that taxable profits will exist in the near future with which to use the tax benefit. The accounting value of deferred tax receivables is reviewed at every balance sheet date and reduced to the extent that it is no longer probable that sufficient taxable profit will be available to absorb all or part of the deferred taxes.
Deferred tax debts and receivables are defined using the tax rates expected to apply in the years during which these temporary differences will be realised or settled, based on tax rates in effect or confirmed on the balance sheet date.
Exit tax is the tax on the capital gain resulting from the merger of a non-Sicafi company with a Sicafi. When a company without Sicafi status enters into the group's consolidation scope for the first time, a provision for exit tax is recorded.
Rental income from simple rental contracts is recorded as income on a straight-line basis over the life of the rental contract. Rent-free periods and other benefits granted to customers are recorded on a straight-line basis over the first firm rental period. Termination indemnities are recorded in full at the time of their invoicing under the item I.E. Rental Income.
The gain or loss on the sale of an investment property represents the difference between the sales income, net of transaction costs, and the latest fair value of the sold property on 31 December of the past financial year. That result is presented in item XVI "
Income from sale of investment properties" of the income statement. In the calculation scheme of article 13, para. 1, subpar 1 of the RD of 13 July 2014, the distributable result comprises the item "± Capital gains or losses realised on property during the financial year (capital gains or losses compared with the acquisition value plus by capitalised investment expenses)", which thus allows the initial acquisition value to be taken into account.
The Home Invest Belgium financial report is created in accordance with IFRS as approved within the European Union and in accordance with the requirements of the Regulated Real Estate Company Act and the Royal Decree of 13 July 2014. These standards comprise all new and revised standards and interpretations published by the International Accounting Standards Board ("IASB") and the International Financial Reporting Interpretations Committee ("IFRIC") and approved by the European Union ("EU"), insofar as they apply to the activities of Home Invest Belgium.
The Group has, throughout the current fiscal year, applied all new and revised Standards and Interpretations issued by the International Accounting Standards Board (IASB) and the International Financial Reporting Interpretations Committee (IFRIC) of the IASB which are relevant to its activities and effective for the fiscal year of Home Invest Belgium commencing on 1 January 2018.
As a result of the amendment of the IFRS 15 'Revenues from contracts with clients', the sales can be entered in the accounts at the moment the deeds of sale are signed. Previously, these sales were entered at the moment of signing the sales agreement or the moment of realisation of any deferring conditions contained therein. As a result the term for these sales is reduced this year by three months (the usual period between agreement and a deed). The majority of deeds of sale signed during the first quarter of 2018 did indeed concern agreements signed in 2017 and which were already entered in the distributable returns for that year. As a result, the share of the surplus values arising from sales in the distributable returns in 2018 is lower than in 2017. This effect is temporary and limited to 2018. For the remainder, the implementation of IFRS 15 has had no material impact on the consolidated financial statement of Home Invest, as lease agreements, the main source of returns, fall outside the scope of IFRS 15. The principles of IFRS 15 are also applicable to the non-lease components which can be contained in a lease agreement or in separate agreements, such as maintenance-related services charged to the lessee. Taking into account the fact that such non-lease components are limited in terms of amount and generally concern services recognised under both IAS 18 and IFRS 15 during that period, the implementation of IFRS 15 has had no material impact on the recognition of these services
IAS 39 was superseded by the IFRS 9 standard which defines the classification and evaluation of the financial assets and obligations, the depreciation of the losses on credits and hedge accounting. In view of Home Invest Belgium's activities, the implementation of this new standard as well as the other new standards and amendments has not had a material impact on the consolidated financial statement of Home Invest Belgium..
Home Invest Belgium did not anticipate the application of the new or amended standards and interpretations issued prior to the date of approval for publication for the consolidated financial statement, but which came into effect following the fiscal year ending 31 December 2018, namely:
As Home Invest Belgium operates almost exclusively as lessor, IFRS 16 is not expected to have any material impact on the consolidated financial statement. In the limited number of cases in which Home Invest Belgium is the lessee in lease agreements classed as operational leases under IAS 17 and these contracts are not included in the exceptions stated in IFRS 16 (e.g. vehicle hire, property used by the Group etc.), a right of use and associated obligation must be recognised in the consolidated financial statement. The impact is limited to the activation of the lease of the head office of Home Invest Belgium, the annual rent of which is € 0.1 million. The estimated impact on the opening balance on 1 January 2019 is € 0.5 million. The future implementation of these standards and interpretations will consequently have no material effect on the financial statement.
In view of the activities of Home Invest Belgium, the implementation of the remaining new standards and interpretations is not expected to have a material impact on the consolidated financial statement of Home Invest Belgium..
The value of the investment properties of Home Invest Belgium is assessed quarterly by property experts. This valuation is intended to establish the market value of a building on a particular date in function of the evolution of the market and the features of the buildings in question. Every year, parallel to the work of the property experts, Home Invest Belgium carries out its own assessment of its portfolio from the perspective of its continuous exploitation by its own teams. The investment properties are entered in the consolidated accounts of the Group at the Fair Value set by the property experts.
It is possible that the property expert's reports, which include the main findings and conclusions of this Financial Statement, are based on hypotheses which may later prove to be incorrect or not up to date. As a result, the Fair Value may vary from the value that Home Invest Belgium can realise in the case of the sale of the property. Possible disparities between independent assessments and the Fair Value of property belonging to the portfolio of Home Invest Belgium may result in actual unfavourable effects on the activities, financial situation and/or results of Home Invest Belgium, and therefore also, as a result, on the effective returns.
If a new property expert is appointed, there is also a risk that this expert assesses the property portfolio of Home Invest Belgium on a different basis which may result in significant deviations from the assessment of the property portfolio by the current property expert. Such disparities in valuation may result in actual unfavourable effects on the activities, financial situation and/or results of Home Invest Belgium, and therefore also, as a result, on the effective returns.
The Fair Value of the hedge instruments is the estimated sum of the payments Home Invest Belgium must make or receive in order to complete its positions on balance date, taking into account the interest curve at the time, creditworthiness of the counterparties and any applicable option value. The Fair Value of hedge instruments is estimated quarterly by the issuing financial body. An overview can be found in "Note 25: Financial Assets and Liabilities" in the financial statement.
In the scope of a heritage acquisition through the acquisition of shares in companies, Home Invest Belgium works on the basis of the ownership percentage of the shares and the authority of the directors to determine whether Home Invest Belgium has overall control, joint control or a significant influence on investments. If an acquisition meets the definition of a company merger as defined in IFRS 3, Home Invest Belgium revalues the acquired assets and obligations at their Fair Value. The Fair Value of the acquired property heritage is set on the basis of the value defined by the property experts.
The investment properties owned by Home Invest Belgium can be classified into the following categories:
In terms of geographical spread, the investment properties of Home Invest Belgium are situated mainly in Brussels.
The "not allocated" columns include the amounts that cannot be allocated to one of these three categories, for example:
| 2018 | Consolidated total |
Brussels Capital Region |
Flemish Region |
Walloon Region |
The Netherlands |
Unattributed |
|---|---|---|---|---|---|---|
| I. Rental Income | 24 286 604 | 14 101 789 | 2 159 888 | 5 249 101 | 2 775 827 | |
| III. Rental-related expenses | -294 009 | -204 302 | -26 152 | -63 555 | ||
| NET RENTAL RESULT | 23 992 595 | 13 897 486 | 2 133 737 | 5 185 545 | 2 775 827 | |
| IV. Recovery of property charges | 170 800 | 153 403 | 11 057 | 6 340 | ||
| V. Recovery of charges and taxes normally payable by the tenant on let properties |
577 974 | 152 189 | 32 672 | 353 121 | 39 992 | |
| VII. Charges and taxes normally payable by the tenant on let properties |
-3 016 662 | -2 126 770 | -212 958 | -636 466 | -40 468 | |
| VIII. Other incomes and expenses related to letting |
-650 | -650 | ||||
| PROPERTY RESULT | 21 724 057 | 12 075 657 | 1 964 508 | 4 908 540 | 2 775 352 | |
| IX. Technical costs (-) | -1 099 527 | -774 694 | -85 302 | -239 531 | ||
| X. Commercial costs (-) | -312 350 | -203 648 | -80 987 | -27 715 | ||
| XI. Taxes and charges on unlet properties (-) |
-340 659 | -235 071 | -37 535 | -68 053 | ||
| XII. Property management costs (-) | -3 903 591 | -3 903 591 | ||||
| XIII. Other property costs (-) | -8 616 | -3 306 | -5 310 | |||
| PROPERTY COSTS | -5 664 743 | -1 216 720 | -203 824 | -340 609 | -3 903 591 | |
| PROPERTY OPERATING RESULT | 16 059 314 | 10 858 937 | 1 760 684 | 4 567 931 | 2 775 352 | -3 903 591 |
| XIV. General corporate expenses (-) | -887 977 | -887 977 | ||||
| XV. Other operating incomes and expenses (+/-) |
285 005 | 285 005 | ||||
| OPERATING RESULT BEFORE PORTFOLIO RESULT |
15 456 342 | 10 858 937 | 1 760 684 | 4 567 931 | 2 775 352 | -4 506 562 |
| XVI. Result sale investment properties (+/-) |
610 185 | 612 605 | -2 420 | |||
| XVIII. Changes in fair value of investment properties (+/-) |
59 413 636 | 43 103 157 | 8 785 851 | 5 306 755 | 2 217 873 | |
| XIX. Other portfolio result | -171 278 | 85 203 | -256 481 | |||
| OPERATING RESULT | 75 308 885 | 54 659 902 | 10 544 115 | 9 874 686 | 4 736 744 | -4 506 562 |
| XX. Financial income (+) | 105 328 | 12 762 | 92 565 | |||
| XXI. Net interest charges (-) | -4 672 338 | -4 672 338 | ||||
| XXII. Other financial charges (-) | -55 202 | -55 202 | ||||
| XXIII. Changes in fair value of financial assets and liabilities (+/-) |
-1 613 701 | -1 613 701 | ||||
| FINANCIAL RESULT | -6 235 914 | 12 762 | -6 248 676 | |||
| PRE-TAX RESULT | 69 072 971 | 54 587 461 | 10 544 115 | 9 874 686 | 4 736 744 | -10 755 238 |
| XXIV. Corporation taks (+/-) | -295 246 | -295 246 | ||||
| XXV. Exit tax | 0 | 0 | ||||
| TAXES | -295 246 | -295 246 | ||||
| NET RESULT | 68 777 725 | 54 672 664 | 10 544 115 | 9 874 686 | 4 736 744 | -11 050 484 |
| 2017 | Consolidated total |
Brussels Capital Region |
Flemish Region |
Walloon Region |
The Netherlands |
Unattributed |
|---|---|---|---|---|---|---|
| I. Rental Income | 22 683 114 | 12 800 798 | 2 007 308 | 5 247 454 | 2 627 554 | |
| III. Rental-related expenses | -183 272 | -104 446 | -10 251 | 5 169 | -73 744 | |
| NET RENTAL RESULT | 22 499 843 | 12 696 352 | 1 997 058 | 5 252 623 | 2 627 554 | -73 744 |
| IV. Recovery of property charges | 136 764 | 113 124 | 9 263 | 14 377 | ||
| V. Recovery of charges and taxes normally payable by the tenant on let properties |
598 574 | 170 432 | 31 825 | 355 002 | 41 316 | |
| VII. Charges and taxes normally payable by the tenant on let properties |
-2 769 775 | -1 919 981 | -186 787 | -621 079 | -41 927 | |
| VIII. Other incomes and expenses related to letting |
-30 000 | -30 000 | ||||
| PROPERTY RESULT | 20 435 406 | 11 029 927 | 1 851 358 | 5 000 923 | 2 626 943 | -73 744 |
| IX. Technical costs | -1 086 011 | -731 846 | -106 612 | -247 553 | ||
| X. Commercial costs | -342 219 | -225 322 | -51 637 | -65 260 | ||
| XI. Taxes and charges on unlet properties |
-289 436 | -177 754 | -41 540 | -70 142 | ||
| XII. Property management costs | -3 766 408 | -3 766 408 | ||||
| XIII. Other property costs | 19 853 | 15 526 | 4 328 | |||
| PROPERTY COSTS | -5 464 220 | -1 119 396 | -195 461 | -382 955 | -3 766 408 | |
| PROPERTY OPERATING RESULT | 14 971 186 | 9 910 531 | 1 655 896 | 4 617 968 | 2 626 943 | -3 840 152 |
| XIV. General corporate expenses | -1 066 763 | -1 066 763 | ||||
| XV. Other operating incomes and expenses |
-112 236 | -112 236 | ||||
| OPERATING RESULT BEFORE PORTFOLIO RESULT |
13 792 187 | 9 910 531 | 1 655 896 | 4 617 968 | 2 626 943 | -5 019 151 |
| XVI. Result sale investment properties |
719 633 | 889 602 | 0 | -169 969 | ||
| XVIII. Changes in fair value of investment properties |
824 629 | 2 577 743 | -750 284 | -1 702 559 | 699 729 | |
| XIX. Other portfolio result | -774 669 | -774 669 | ||||
| OPERATING RESULT | 14 561 780 | 13 377 876 | 905 612 | 2 915 409 | 2 552 003 | -5 189 120 |
| XX. Financial income | 90 494 | 71 566 | 18 928 | |||
| XXI. Net interest charges | -3 548 571 | -3 548 571 | ||||
| XXII. Other financial charges | -65 034 | -65 034 | ||||
| XXIII. Changes in fair value of financial assets and liabilities |
1 226 658 | 1 226 658 | ||||
| FINANCIAL RESULT | -2 296 453 | 71 566 | -2 368 019 | |||
| PRE-TAX RESULT | 12 265 327 | 13 449 442 | 905 612 | 2 915 409 | 2 552 003 | -7 557 140 |
| XXIV. Corporation tax | -361 199 | -361 199 | ||||
| XXV. Exit tax | -81 555 | -81 555 | ||||
| TAXES | -442 754 | -442 754 | ||||
| NET RESULT | 11 822 573 | 13 449 442 | 905 612 | 2 915 409 | 2 552 003 | -7 999 894 |
| 2018 | Consolidated total |
Properties valued by individual units |
Properties valued "en bloc" > € 2 500 000 |
Properties valued "en bloc" < € 2 500 000 |
Unattributed |
|---|---|---|---|---|---|
| I. Rental Income | 24 286 604 | 16 071 936 | 7 515 473 | 699 195 | |
| III. Rental-related expenses | -294 009 | -194 547 | -90 996 | -8 466 | |
| NET RENTAL RESULT | 23 992 595 | 15 877 388 | 7 424 478 | 690 730 | |
| IV. Recovery of property charges | 170 800 | 119 245 | 48 540 | 3 015 | |
| V. Recovery of charges and taxes normally payable by the tenant on let properties |
577 974 | 131 423 | 397 558 | 48 993 | |
| VII. Charges and taxes normally payable by the tenant on let properties |
-3 016 662 | -2 427 435 | -522 360 | -66 867 | |
| VIII. Other incomes and expenses related to letting |
-650 | -650 | |||
| PROPERTY RESULT | 21 724 057 | 13 699 972 | 7 348 215 | 675 870 | |
| IX. Technical costs | -1 099 527 | -906 037 | -126 464 | -67 027 | |
| X. Commercial costs | -312 350 | -286 911 | -21 468 | -3 971 | |
| XI. Taxes and charges on unlet properties | -340 659 | -267 012 | -36 953 | -36 694 | |
| XII. Property management costs | -3 903 591 | -3 903 591 | |||
| XIII. Other property costs | -8 616 | -8 616 | |||
| PROPERTY COSTS | -5 664 743 | -1 468 576 | -184 885 | -107 691 | -3 903 591 |
| PROPERTY OPERATING RESULT | 16 059 314 | 12 231 396 | 7 163 330 | 568 179 | -3 903 591 |
| XIV. General corporate expenses | -887 977 | -887 977 | |||
| XV. Other operating incomes and expenses |
285 005 | 285 005 | |||
| OPERATING RESULT BEFORE PORTFOLIO RESULT |
15 456 342 | 12 231 396 | 7 163 330 | 568 179 | -4 506 562 |
| XVI. Result sale investment properties | 610 185 | 610 185 | |||
| XVIII. Changes in fair value of investment properties |
59 413 636 | 52 796 474 | 1 448 060 | 5 169 102 | |
| XIX. Other portfolio result | -171 278 | -171 278 | |||
| OPERATING RESULT | 75 308 885 | 65 466 776 | 8 611 390 | 5 737 281 | -4 506 562 |
| XX. Financial income | 105 328 | 65 331 | 39 997 | ||
| XXI. Net interest charges | -4 672 338 | -4 672 338 | |||
| XXII. Other financial charges | -55 202 | -55 202 | |||
| XXIII. Changes in fair value of financial assets and liabilities |
-1 613 701 | -1 613 701 | |||
| FINANCIAL RESULT | -6 235 914 | 65 331 | -6 301 245 | ||
| PRE-TAX RESULT | 69 072 971 | 65 466 776 | 8 611 390 | 5 802 612 | -10 807 807 |
| XXIV. Corporation tax | -295 246 | -295 246 | |||
| 0 | 0 | ||||
| TAXES | -295 246 | -295 246 | |||
| NET RESULT | 68 777 725 | 65 466 776 | 8 611 390 | 5 802 612 | -11 103 053 |
| 2017 | Consolidated total |
Properties valued by individual units |
Properties valued "en bloc" > € 2 500 000 |
Properties valued "en bloc" < € 2 500 000 |
Unattributed |
|---|---|---|---|---|---|
| I. Rental Income | 22 683 114 | 15 012 577 | 7 352 988 | 317 549 | |
| III. Rental-related expenses | -183 272 | -109 527 | -73 744 | ||
| NET RENTAL RESULT | 22 499 843 | 14 903 050 | 7 352 988 | 317 549 | -73 744 |
| IV. Recovery of property charges | 136 764 | 122 700 | 13 344 | 720 | |
| V. Recovery of charges and taxes normally payable by the tenant on let properties |
598 574 | 152 123 | 394 513 | 51 938 | |
| VII. Charges and taxes normally payable by the tenant on let properties |
-2 769 775 | -2 215 107 | -491 557 | -63 111 | |
| VIII. Other incomes and expenses related to letting |
-30 000 | -30 000 | |||
| PROPERTY RESULT | 20 435 406 | 12 932 766 | 7 269 288 | 307 097 | -73 744 |
| IX. Technical costs | -1 086 011 | -909 360 | -168 745 | -7 906 | |
| X. Commercial costs | -342 219 | -322 548 | -17 493 | -2 178 | |
| XI. Taxes and charges on unlet properties | -289 436 | -240 178 | -29 922 | -19 336 | |
| XII. Property management costs | -3 766 408 | -3 766 408 | |||
| XIII. Other property costs | 19 853 | 19 853 | |||
| PROPERTY COSTS | -5 464 220 | -1 452 232 | -216 161 | -29 420 | -3 766 408 |
| PROPERTY OPERATING RESULT | 14 971 186 | 11 480 534 | 7 053 127 | 277 677 | -3 840 152 |
| XIV. General corporate expenses | -1 066 763 | -1 066 763 | |||
| XV. Other operating incomes and expenses |
-112 236 | -112 236 | |||
| OPERATING RESULT BEFORE PORTFOLIO RESULT |
13 792 187 | 11 480 534 | 7 053 127 | 277 677 | -5 019 151 |
| XVI. Result sale investment properties | 719 633 | 889 602 | -169 969 | ||
| XVIII. Changes in fair value of investment properties |
824 629 | 1 595 463 | -188 785 | -582 049 | |
| XIX. Other portfolio result | -774 669 | -774 669 | |||
| OPERATING RESULT | 14 561 780 | 13 190 930 | 6 864 342 | -304 372 | -5 189 120 |
| XX. Financial income | 90 494 | 71 566 | 18 928 | ||
| XXI. Net interest charges | -3 548 571 | -3 548 571 | |||
| XXII. Other financial charges | -65 034 | -65 034 | |||
| XXIII. Changes in fair value of financial assets and liabilities |
1 226 658 | 1 226 658 | |||
| FINANCIAL RESULT | -2 296 453 | 71 566 | -2 368 019 | ||
| PRE-TAX RESULT | 12 265 327 | 13 190 930 | 6 864 342 | -232 806 | -7 557 140 |
| XXIV. Corporation tax | -361 199 | -361 199 | |||
| -81 555 | -81 555 | ||||
| TAXES | -442 754 | -442 754 | |||
| NET RESULT | 11 822 573 | 13 190 930 | 6 864 342 | -232 806 | -7 999 894 |
| 2018 | Consolidated total |
Properties valued by individual units |
Properties valued "en bloc" > € 2 500 000 |
Properties valued "en bloc" < € 2 500 000 |
Unattributed |
|---|---|---|---|---|---|
| Investment properties in operation | 490 364 387 | 372 075 210 | 113 372 732 | 4 916 444 | |
| Investment properties - Development projects |
34 141 731 | 34 141 731 | |||
| Investments in associated companies and joint-ventures |
19 000 000 | 19 000 000 | |||
| Finance lease receivables | 446 887 | 446 887 | |||
| Other assets | 7 153 020 | 7 153 020 | |||
| TOTAL ASSETS | 551 106 024 | 406 216 941 | 113 372 732 | 5 363 331 | 26 153 020 |
| Percentage by sector | 100,00% | 73,71% | 20,57% | 0,97% | 4,75% |
| Shareholders' equity | 269 003 279 | 269 003 279 | |||
| Liabilities | 282 102 746 | 282 102 746 | |||
| TOTAL SHAREHOLDERS' EQUITY AND LIABILITIES |
551 106 024 | 551 106 024 |
| 2018 | Consolidated total |
Brussels Capital Region |
Flemish Region |
Walloon Region |
Netherlands | Unattributed |
|---|---|---|---|---|---|---|
| Investment properties in operation | 490 364 387 | 316 618 745 | 47 907 783 | 74 555 859 | 51 282 000 | |
| Investment properties - Development projects |
34 141 731 | 22 555 744 | 11 585 986 | |||
| Investments in associated companies and joint-ventures |
19 000 000 | 19 000 000 | ||||
| Finance lease receivables | 446 887 | 446 887 | ||||
| Other assets | 7 153 020 | 7 153 020 | ||||
| TOTAL ASSETS | 551 106 024 | 339 621 376 | 78 493 769 | 74 555 859 | 51 282 000 | 7 153 020 |
| Percentage by sector | 100,00% | 61,63% | 14,24% | 13,53% | 9,31% | 1,30% |
| Shareholders' equity | 269 003 279 | 269 003 279 |
|---|---|---|
| Liabilities | 282 102 746 | 282 102 746 |
| TOTAL SHAREHOLDERS' EQUITY AND LIABILITIES |
551 106 024 | 551 106 024 |
| 2017 | Consolidated total |
Properties valued by individual units |
Properties valued "en bloc" > € 2 500 000 |
Properties valued "en bloc" < € 2 500 000 |
Unattributed |
|---|---|---|---|---|---|
| Investment properties in operation | 423 105 968 | 363 798 520 | 55 768 780 | 3 538 667 | |
| Investment properties - Development projects |
34 758 954 | 34 758 954 | |||
| Finance lease receivables | 582 639 | 582 639 | |||
| Other assets | 11 842 260 | 11 842 260 | |||
| TOTAL ASSETS | 470 289 820 | 398 557 474 | 55 768 780 | 4 121 305 | 11 842 260 |
| Percentage by sector | 100,00% | 84,75% | 11,86% | 0,88% | 2,52% |
| Shareholders' equity | 215 555 079 | 215 555 079 | |||
| Liabilities | 254 734 741 | 254 734 741 | |||
| TOTAL SHAREHOLDERS' EQUITY AND LIABILITIES |
470 289 820 | 470 289 820 |
| 2017 | Consolidated total |
Brussels Capital Region |
Flemish Region |
Walloon Region |
Netherlands | Unattributed |
|---|---|---|---|---|---|---|
| Investment properties in operation | 423 105 968 | 267 496 665 | 39 375 322 | 67 130 060 | 49 103 922 | |
| Investment properties - Development projects |
34 758 954 | 27 972 018 | 6 786 935 | |||
| Finance lease receivables | 582 639 | 582 639 | ||||
| Other assets | 11 842 260 | 11 842 260 | ||||
| TOTAL ASSETS | 470 289 820 | 296 051 322 | 46 162 257 | 67 130 060 | 49 103 922 | 11 842 260 |
| Percentage by sector | 100,00% | 62,95% | 9,82% | 14,27% | 10,44% | 2,52% |
| Shareholders' equity | 215 555 079 | 215 555 079 | ||||
| Liabilities | 254 734 741 | 254 734 741 | ||||
| TOTAL SHAREHOLDERS' EQUITY AND LIABILITIES |
470 289 820 | 470 289 820 |
| 2018 | 2017* | |
|---|---|---|
| I. Rental income | 24 286 604 | 22 683 114 |
| A. Rent | 24 220 605 | 22 619 301 |
| C. Rent-free periods | -77 714 | -53 941 |
| E. Early lease termination indemnities | 143 714 | 117 753 |
| III. Rental-related expenses | -294 009 | -183 272 |
| A. Rent payable on leased premises | -104 550 | -101 173 |
| B. Impairments on trade receivables | -228 723 | -150 195 |
| C. Reversal of impairments on trade receivables | 39 264 | 68 096 |
| NET RENTAL INCOME | 23 992 595 | 22 499 843 |
The increase in the net lease revenue is largely due to the purchase of new buildings and the completion of projects under development.
| 2018 | 2017* | |
|---|---|---|
| NET RENTAL INCOME | 23 992 595 | 22 499 843 |
| IV. Recovery of property charges | 170 800 | 136 764 |
| A. Indemnities received for tenant damage | 170 800 | 136 764 |
| V. Recovery of charges and taxes normally paid by the tenant on let properties | 577 974 | 598 574 |
| A. Re-invoicing of rental-related charges paid by the owner | 79 442 | 67 818 |
| B. Re-invoicing of property and other taxes on let properties | 498 532 | 530 756 |
| VII. Rental-related charges and taxes normally paid by the tenant on let properties | -3 016 662 | -2 769 775 |
| A. Rental charges incurred by the owner | -532 893 | -458 146 |
| B. Property and other taxes on leased buildings | -2 483 769 | -2 311 629 |
| VIII. Other rental income and expenses | -650 | -30 000 |
| TOTAL | -2 268 538 | -2 064 437 |
| PROPERTY RESULT | 21 724 057 | 20 435 406 |
The calculation of the lease costs relates largely to the insurance premiums associated with the 'waiver of recourse' included in most building fire insurance policies and certain expenses relating to the supply of telephone lines.
The lease charges payable by the owner concern all charges on buildings where the rent paid by lessees includes all services and charges.
In the residential sector, property tax is paid by the lessee for all lease agreements in relation to main place of residence. The passing on of the property tax and other taxes is therefore mainly concerned with commercial properties or offices.
| 2018 | 2017* | |
|---|---|---|
| IX. Technical costs | ||
| A. Recurrente technische kosten | -1 049 789 | -1 051 737 |
| 1. Repairs | -910 440 | -919 824 |
| 3. Insurance premiums | -139 349 | -131 913 |
| B. Non-recurring technical costs | -49 739 | -34 275 |
| 1. Major repairs (companies, architects, engineering,) | -53 911 | -47 359 |
| 2. Indemnification by insurers | 4 172 | 13 084 |
| TOTAL | -1 099 527 | -1 086 012 |
In the scope of the annual budget forecast, Home Invest Belgium has a specific policy for the maintenance and renovation of each of its buildings in order that they meet the requirements of the lease market as well as possible. The technical expenses include the maintenance costs, renovation costs and insurance premiums charged to the owner. Technical expenses arise mostly after the departure of lessees or in the case of essential repairs during the tenancy.
| 2018 | 2017* | |
|---|---|---|
| X. Commercial costs | ||
| A. Agency and experts' fees | -232 740 | -266 421 |
| B. Publicity | -118 906 | -50 619 |
| C. Lawyers' fees, legal costs | 39 296 | -25 179 |
| TOTAL | -312 350 | -342 219 |
The commercial expenses have dropped to € 0.31 million. They comprise the commissions paid to real estate agents for new lease contracts, the shared cost of site descriptions, and the fees for solicitors appointed in the scope of strict management of the leasing of the portfolio.
| 2018 | 2017* | |
|---|---|---|
| XI. Taxes and charges on un-let properties | -340 659 | -289 436 |
| XII. Property management costs | -3 903 591 | -3 766 408 |
| A. Managers' fees | -384 320 | -284 123 |
| B. (Internal) property management costs | -3 519 270 | -3 482 285 |
| XIII. Other property costs | -8 616 | 19 853 |
| TOTAL | -4 252 866 | -4 035 990 |
| PROPERTY CHARGES | -5 664 743 | -5 464 221 |
| PROPERTY OPERATING RESULT | 16 059 314 | 14 971 186 |
The expenses and taxes associated with non-leased buildings are € 0.34 million and concern expenses payable by the company in the case of vacant buildings.
The property's administrative expenses comprise mainly staff and operational costs, management fees and directors' fees and fees for the management of various properties that is outsourced to third parties. The total in administrative expenses is € 3.9 million.
| 2018 | 2017* | |
|---|---|---|
| PROPERTY OPERATE RESULT | 16 059 314 | 14 971 186 |
| XIV. General corporate expenses | -887 977 | -1 066 763 |
| XV. Other operating income and costs | 285 005 | -112 236 |
| TOTAL | -602 972 | -1 178 999 |
| OPERATING RESULT BEFORE PORTFOLIO RESULT | 15 456 342 | 13 792 187 |
The general expenses and other operational expenses and revenues of Home Invest Belgium comprise all the costs and revenues relating to the management of the buildings and the company. They include, among other things, costs associated with stock exchange quotation and the status of Home Invest Belgium (Euronext Brussels, Autoriteit voor Financiële Diensten en Markten, subscription tax to FOD Financiën, etc.). These expenses comprise fees to commissioners, consultants and recognised RREC property experts. (For more details see the corporate governance statement: Other parties involved)
| 2018 | 2017* | |
|---|---|---|
| OPERATING RESULT BEFORE PORTFOLIO RESULT | 15 456 342 | 13 792 187 |
| XVI. Result on sale of investment properties | 610 185 | 719 633 |
| A. Net sales of properties (sales price – selling costs) | 7 760 032 | 11 273 651 |
| B. Accounting values of the properties sold | -7 149 847 | -10 554 018 |
| XVIII. Changes in fair value of investment properties | 59 413 636 | 824 629 |
| A. Positive changes in the fair value of investment properties | 71 978 068 | 8 117 279 |
| B. Negative changes in the fair value of investment properties | -718 047 | -1 437 982 |
| C. Positive changes in the estimated transfer costs and rights intervening in case of hypothetical alienation of investment property |
65 986 | 130 419 |
| D. Negative changes in the estimated transfer costs and rights intervening in case of hypothetical alienation of investment property |
-11 912 371 | -5 985 086 |
| XIX. Other portfolio result | -171 278 | -774 669 |
| TOTAL PORTFOLIO RESULT | 59 852 543 | 769 593 |
| OPERATING RESULT | 75 308 885 | 14 561 780 |
The returns from the sale of investment properties come from the sale of buildings. A further explanation of the sales and profits is included in the "Management Report" section.
The other portfolio result is € -0.2 million. This entry includes the variations in deferred taxes
The payments for financial leasing concern the leasings as described in note 20.
The returns from the sale of investment properties are entered as the difference between the sale price minus costs incurred in completing the sales (heading XVI.A.) and the last Fair Value of that building (heading XVI.B.). in completing the sales (heading XVI.A.) and the last Fair Value of that building (heading XVI.B.). As a result of the implementation of the IFRS 15 'Revenues from contracts with clients' sales are only included in the returns at
h e
As a result of the implementation of the IFRS 15 'Revenues from contracts with clients' sales are only included in the returns at the moment the deeds of sale are signed. Previously, these sales were entered at the moment the sale agreement was signed or on realisation of the conditions precedent of the sale agreement. It follows that the term for these sales is reduced by three months this year (the usual period between agreement and deeds). The majority of deeds of sale signed in the first quarter of 2018 did indeed concern agreements signed in 2017 and already entered in the distributable profits for the year 2017. As a result, the proportion of the profit arising from the sales in the distributable result in 2018 is lower than in 2017. This is a temporary effect and is limited to 2018. the moment the deeds of sale are signed. Previously, these sales were entered at the moment the sale agreement was signed or on realisation of the conditions precedent of the sale agreement. It follows that the term for these sales is reduced by three months this year (the usual period between agreement and deeds). The majority of deeds of sale signed in the first quarter of 2018 did indeed concern agreements signed in 2017 and already entered in the distributable profits for the year 2017. As a result, the proportion of the profit arising from the sales in the distributable result in 2018 is lower than in 2017. This is a temporary effect and is limited to 2018. In accordance with article 27 §1 - 1° of the Royal Decree of 13 July 2014, as described in the notes to the statutory financial
| 2018 | 2017* | |
|---|---|---|
| XXII. Other financial charges | -55 202 | -65 034 |
| A. Bank charges and other fees | -52 596 | -61 842 |
| B B. Realised loss on sale of financial assets |
-2 522 | |
| a D. Other n |
-2 606 | -671 |
| k XXIII. Changes in fair value of financial assets and liabilities |
-1 613 701 | 1 226 658 |
| c A. Allowed hedges |
||
| h 2. Allowed hedges to which hedge accounting as defined by IFRS is not applied a |
-1 613 701 | 1 226 658 |
| TOTAL r |
-1 668 903 | 1 161 624 |
| g FINANCIAL RESULT |
-6 235 914 | -2 296 453 |
| e PRE-TAX RESULT s |
69 072 971 | 12 265 327 |
a n d o t The variation of the Fair Value of the financial assets concerns the hedge instruments that are considered inefficient since the implementation of IFRS 9 and are therefore entered in the profit and loss account. This expense or product is purely latent, on the assumption that the regulated real estate company or banks do not commit to a premature levelling of these products and is omitted from the calculation of the distributable returns.
| e | ||
|---|---|---|
| e | 2018 | 2017* |
| s PRE-TAX RESULT |
69 072 971 | 12 265 327 |
| XXIV. Income tax | -295 246 | -361 199 |
| XXV. Exit tAX | -81 555 | |
| TAXES | -295 246 | -442 754 |
| NET RESULT | 68 777 725 | 11 822 573 |
In accordance with article 27 §1 - 1° of the Royal Decree of 13 July 2014, as described in the notes to the statutory financial statement, the profits realised on property during the fiscal year are distributable, calculated in comparison with the acquisition value augmented with the activated investment expenditure. On 31 December 2018 the realised distributable profit was € 3 317 469 (compared to purchase value) while the realised profit compared to the latest Fair Value was € 610 185. statement, the profits realised on property during the fiscal year are distributable, calculated in comparison with the acquisition value augmented with the activated investment expenditure. On 31 December 2018 the realised distributable profit was € 3 317 469 (compared to purchase value) while the realised profit compared to the latest Fair Value was € 610 185. In 2018, Home Invest Belgium entered a positive variation in the Fair Value for investment properties for a total sum of
In 2018, Home Invest Belgium entered a positive variation in the Fair Value for investment properties for a total sum of € 59.4 million, or 13.0% in relation to the Fair Value of the investment properties on 31 December 2017. This positive variation is largely the consequence of the adjustment of the lease returns by the independent property experts. On 31 December 2018 the investment properties available to let were roughly assessed at a gross lease return1 of 5.6%. € 59.4 million, or 13.0% in relation to the Fair Value of the investment properties on 31 December 2017. This positive variation is largely the consequence of the adjustment of the lease returns by the independent property experts. On 31 December 2018 the investment properties available to let were roughly assessed at a gross lease return1 of 5.6%. The other portfolio result is € -0.2 million. This entry includes the variations in deferred taxes
Regulated real estate companies enjoy a special fiscal status. Only benefits in kind, abnormal and benevolent benefits and certain specific expenses are subject to corporation tax in Belgium. Subsidiaries do not enjoy this special status. Income derived from the Netherlands is taxed at source. This in its entirety forms the tax payable by Home Invest Belgium.
| XX. Financial income | 2018 | 2017* |
|---|---|---|
| A. Interest and dividends received XX. Financial income |
39 997 | 18 928 |
| B. Leasing and similar payments A. Interest and dividends received |
65 331 39 997 |
71 566 18 928 |
| TOTAL B. Leasing and similar payments |
105 328 65 331 |
90 494 71 566 |
| TOTAL | 105 328 | 90 494 |
| 2018 | 2017* | |
|---|---|---|
| Intangible assets, beginning of the financial year | 416 024 | 278 118 |
| 1. Gross value | 458 932 | 318 320 |
| 2. Accumulated amortization (-) | -42 908 | -40 202 |
| Investments | 108 553 | 140 612 |
| Amortizations (-) | -62 221 | -2 706 |
| Intangible assets, end of the financial year | 462 356 | 416 024 |
| 1. Gross value | 567 485 | 458 932 |
| 2. Accumulated amortization (-) | -105 129 | -42 908 |
The interests and dividends gained are exclusively the interest coming from short-term deposits of the surplus of liquidity. The interests and dividends gained are exclusively the interest coming from short-term deposits of the surplus of liquidity. The payments for financial leasing concern the leasings as described in note 20.
The intangible assets relate to the Axxerion software. This is written down over 6 years from its implementation in 2018. Depreciations are entered under heading XII "Property management expenses" in the profit and loss account.
| XXI. Net interest charge | 2018 | 2017* |
|---|---|---|
| A. Nominal interest on borrowings XXI. Net interest charge |
-2 956 876 | -2 580 286 |
| C. Income from allowed hedges A. Nominal interest on borrowings |
-2 956 876 | -2 580 286 |
| 2. Allowed hedges to which hedge accounting as defined by IFRS is not applied C. Income from allowed hedges |
-1 715 462 | -968 285 |
| TOTAL 2. Allowed hedges to which hedge accounting as defined by IFRS is not applied |
-4 672 338 -1 715 462 |
-3 548 571 -968 285 |
| TOTAL | -4 672 338 | -3 548 571 |
| The costs of hedge instruments are the difference between fixed interest paid for the previously purchased IRSes and the |
The returns from the sale of investment properties are entered as the difference between the sale price minus costs incurred
The costs of hedge instruments are the difference between fixed interest paid for the previously purchased IRSes and the applicable variable interest rates throughout the fiscal year. For more details regarding the structure of the financial debts, we refer to note 25. applicable variable interest rates throughout the fiscal year. For more details regarding the structure of the financial debts, we refer to note 25.
1 Gross lease returns = (contractual gross annual rents + estimated lease value of vacant space) / (fair value of the property investments available to 1 Gross lease returns = (contractual gross annual rents + estimated lease value of vacant space) / (fair value of the property investments available to rent).
2018 2017*
2018 2017*
| 2018 | 2017* | |
|---|---|---|
| C. Investment properties, balance at the beginning of the financial year | 457 864 921 | 408 833 729 |
| a. Investment properties | 423 105 968 | 381 316 652 |
| Opening balance at the beginning of the period | ||
| Completion of development projects | 17 533 331 | 21 802 265 |
| Acquisition of buildings | 5 894 980 | |
| Capitalized subsequent expenses | 3 733 264 | 4 990 057 |
| Acquisitions as a result of mergers of companies | -719 157 | 16 882 659 |
| Gains (losses) from fair value adjustments | 56 170 828 | 1 450 369 |
| Sales | -7 149 847 | -10 688 206 |
| Transfers to development projects | -2 310 000 | |
| Transfer to assets held for sale | 1 457 192 | |
| Closing balance at the end of the period | 490 364 387 | 423 105 968 |
| b. Development projects | 34 758 953 | 27 517 077 |
| Opening balance at the beginning of the period | 8 438 944 | 29 044 141 |
| Investments – development projects | 2 310 000 | |
| Transfer investment properties in operation | -17 533 331 | -21 802 265 |
| Delivered development projects | 3 242 808 | |
| Gains (losses) from fair value adjustments | 2 924 356 | |
| Acquisitions through business operations | 34 141 731 | 34 758 953 |
| Closing balance at the end of the period | Geen | Geen |
| c. Properties for own use | Geen | Geen |
| C. Investment properties, balance at the beginning of the financial year | 524 506 117 | 457 864 921 |
The project developments on the closure date of the 2018 fiscal year are described in detail in the Management Report and the Property Report.
IFRS 13 is applicable to the IFRS standards that require or permit those assessments at Fair Value or the communication of information on the Fair Value, and therefore IAS 40 investment properties. IFRS 13 provides a hierarchy of Fair Values under 3 levels of data input (levels 1, 2 and 3).
As shown in the table above, the Fair Value of the investment properties including project developments is € 524 506 117 on 31 December 2018. These Fair Values are at level 3. As Home Invest Belgium has no levels other than 3 the company has not rolled out a follow-up policy for transfers between hierarchical levels.
The valuations are made according to 2 methods:
If required, the expert may use alternative methods such as the discounted cash flow model. The assessments take into account the lease condition, expenses and taxes to be borne by the lessee and any work to be carried out.
The valuations are also confirmed by transactions realised in the market, taking into account the values per m2.
| Reconciliation between the financial years 2017 and 2018 | |
|---|---|
| Investment properties at 31/12/2017 | 457 864 921 |
| Gains (losses) from fair value adjustments | 59 413 636 |
| Acquisitions and investments | 14 377 407 |
| Sales | -7 149 847 |
| Investment properties at 31/12/2018 | 524 506 117 |
As stated above, all of these Fair Values are level 3 and there was no transfer to or from level 3. The Fair Value is based on the following quantitative information:
| Investment properties available for rent |
Properties valued by individual units |
Properties valued "en bloc" > € 2 500 000 |
Properties valued " en bloc" < € 2 500 000 |
|---|---|---|---|
| Rent capitalization method | |||
| Estimated rental value | Weighted average of € 140/m² (range between: € 72/m² and € 252/m²) |
Weighted average of € 165m² (range between: € 130/m² and € 256/m²) |
Weighted average of € 71/m² (range between: € 55/m² and € 178/m²) |
| Vacancy Assumptions | Average of € 4,4 months (range between: 0 and 15 months) |
Average of € 9 months(range between: 3 and 18 months) |
Average of € 5,4 months(range between: 0 and 12 months) |
| Capitalization rate | Average of 4,6% (range between: 3,6% and 8,9%) |
Average of 6,1% (range between: 5,5% and 6,7%) |
Average of 7,50% (range between: 4,3% and 11,0%) |
| Amount of m² or number of units | Average of 3,465m² (range between: 220m² and 14,107m²) |
Weighted average of 2,410m² (range between: 1,660m² and 3,396m²) |
Average of 871m² (range between: 278m² and 2,479m²) |
| Discounted cash flow methode | |||
| Estimated rental value | N/A | Weighted average of € 129m² (range between: € 107m² and € 145m²) |
N/A |
| Vacancy Assumptions | N/A | Average of € 4,3 months (range between: 2 and 6 months) |
N/A |
| Amount of m² or number of units | N/A | Average of 11,605m² (range between: 7,091m² and 488m²) |
N/A |
| Discount rate | N/A | Average of 6,3% (range between: 6,0% and 6,7%) |
N/A |
| Inflation | N/A | Average of 1,7% (range between: 1,5% and 1,8%) |
N/A |
| Project development | Properties valued by individual units |
| Project development | Properties valued by individual units |
|---|---|
| Rent capitalization method | |
| Estimated rental value | Weighted average of € 118/m² (range between: € 85/m² and € 257/m²) |
| Vacancy Assumptions | Average of € 9 months (range between: 3 and 12 months) |
| Capitalization rate | Average of 4,4% (range between: 4,3% and 4,7%) |
| Amount of m² or number of units | Weighted average of 7,947m² (range between: 4,537m² and |
12,724m²)
| Non-obserable input | Impact on fair values with | ||
|---|---|---|---|
| Decrease | Increase | ||
| Estimated rental value | Negative | Positive | |
| Vacancy Assumptions | Negative | Positive | |
| Capitalization rate | Positive | Negative | |
| Amount of m² or number of units | Negative | Positive |
An increase or decrease in the estimated lease value and/or rents achieved can potentially cause the Fair Value to rise or fall.
An increase or decrease in the update rate and/or capitalisation rate can potentially cause the Fair Value to rise or fall. These rates are set by the conditions on the financial and property market.
Evaluation process used for the Fair Values of level 3
The investment properties are valued quarterly by an independent and qualified property expert. These reports are drafted on the basis of information shared by the company regarding the lease state, expenses and taxes borne by the lessee, rents, works to be carried out etc. This information is retrieved from the database of the company's information system and is part of the administrative organisation and internal audit of the company.
The property expert uses parameters which are connected to the market (update rate etc.) and based on his judgement and professional experience. The information shared with the property expert, the parameters and the assessment model used by the property expert are checked by the Management, the Audit Committee and the Board of Directors.
If the gross rental yield of investment property available for rental would increase by 0.25%, the fair value of investment property available for rental with €21.01 million would decrease. If the gross rental yield of the investment property available for rental would decrease by 0.25%, the fair value of the investment property available for rental with €23.01 million would increase. If the estimated rental value of the investment property available for rental would decrease by 5%, the fair value of the investment property available for rental would decrease by €24.52 million. If the estimated rental value of the investment property available for rental would increase by 5%, the fair value of the investment property available for rental would increase by €24.52 million.
The project developments are included in the investment properties in Note17. As stated under the 2018 valuation rules, property built or developed for future use as investment property are included under the subheading 'Project developments' and assessed according to IAS 40 on their Fair Value and no longer on cost price. After initial entry, the projects are valued at Fair Value if all the following criteria are met:
This Fair Value assessment is based on the assessment by the Property Expert (according to the usual methods and assumptions) and takes into account the costs to be incurred for the overall completion of the project. If the above conditions are not met the project is valued at cost price. The impact of the adjustment of project development on 31 December 2018 from cost price to Fair Value is € 3 242 808. (See Note 17).
| 2018 | 2017* | |
|---|---|---|
| Other tangible assets, opening balance at the beginning of the period | 391 371 | 102 316 |
| Investments | 70 243 | 391 560 |
| Sales | -336 363 | |
| Depreciations ( - ) | -108 194 | -102 505 |
| Accumulated depreciations of sold tangible assets | 336 363 | |
| Other tangible assets, closing balance at the end of the period | 353 420 | 391 371 |
| 1. Gross value | 660 203 | 589 960 |
| 2. Accumulated depreciation (-) | -306 783 | -198 589 |
The other tangible fixed assets concern solely fixed operational assets. The tangible fixed assets are mainly concerned with the furnishing of the offices, furniture and hardware.
| 2018 | 2017* | |
|---|---|---|
| Receivables after 5 years | 142 160 | 208 625 |
| Receivables after one year and within 5 years | 249 027 | 238 262 |
| Receivables within one year | 55 700 | 135 752 |
| TOTAL | 446 887 | 582 639 |
The leasing liabilities concern the buildings on Belgradostraat in Vorst. A brief outline of the Belgrado contract:
The real estate leasing of Residentie Lemaire in Molenbeek ended in November 2018.
| 2018 | 2017 | |||||
|---|---|---|---|---|---|---|
| < 1 yearr | 1 year < > 5 year |
> 5 year | < year | 1 year < > 5 year |
> 5 Year | |
| Total Future minimum lease payments under non-cancellable operating leases |
55 700 | 249 027 | 142 160 | 135 752 | 238 262 | 208 625 |
| Future Financing revenues | 20 183 | 54 415 | 9 696 | 27 332 | 65 180 | 19 114 |
| Total | 75 883 | 303 442 | 151 856 | 163 084 | 303 442 | 227 739 |
On 17 December 2018, Home Invest Belgium purchased, via the newly established company De Haan Vakantiehuizen NV, in which it holds a 50% share, 51.43% of shares in Sunparks De Haan NV. The remaining 50% of De Haan Vakantiehuizen NV shares are owned by Belfius Insurance (25%), TINC (12,5%) and DG Infra Yield (12,5%). The balance of the shares in Sunparks De Haan is held in a private French fund, managed by Atream.
A shareholders' agreement was signed between De Haan Invest NV, De Haan Vakantiehuizen NV, Sunparks De Haan NV and Atream, comprising all the parties involved in Sunparks De Haan NV. Furthermore, a shareholders' agreement was signed between Home Invest Belgium, Belfius Insurance , TINC, DG Infra Yiels and De Haan Vakantiehuizen NV, comprising all the parties involved in the management of De Haan Vakantiehuizen NV.
The agreement establishes that at the level of Sunparks De Haan SA, the board of directors is represented by one person from De Haan Invest NV and one from De Haan Vakantiehuizen NV. At the level of De Haan Vakantiehuizen NV the board of directors numbers four, on the basis of the number of shares. All decisions are made unanimously. Any decisions relating to the activity of the company must be made by the board. At shareholder level, all decisions must also be approved by majority vote. In the case of a block at board level, decisions will be made by shareholders. Both at the level of De Haan Vakantiehuizen NV and Sunparks De Haan NV decisions are made jointly (joint control).
Home Invest Belgium's participation on 31 December 2018 was € 19 million. This participation is processed into the consolidation according to the equity method.
| Trade receivables | 2018 | 2017* |
|---|---|---|
| Tenants | 1 684 473 | 948 545 |
| Other | -654 212 | -317 984 |
| Realized sales | 6 346 | 2 696 257 |
| TOTAL | 1 036 607 | 3 326 818 |
The commercial liabilities comprise the rental incomes yet to be received from the lessees. These should be paid in advance. On the other hand, as a result of the signing of various sales compromises in late 2017, Home Invest Belgium holds on 31 December 2017 liabilities of € 2 696 257, paid in early 2018, on the expiry of the notarial deeds. The drop in liabilities is largely explained by a change in the application of IFRS 15 "Returns from contracts with clients", under which the sale of buildings is recognised in the profit and loss account on the date of the deeds (previously the date of the compromise without conditions precedent).
| E. Tax receivables and other current assets | 2018 | 2017* |
|---|---|---|
| a. Tax receivables | 187 220 | 289 268 |
| c. Others | 1 694 410 | 87 440 |
| TOTAL | 1 881 629 | 376 707 |
The heading a. Taxes concerns the adjustment of property tax that was disputed.
The increase in the other current assets relates mainly to the advance payment of € 1675 000 for the acquisition of BE Real Estate. On 27 June 2018, Home Invest Belgium signed an agreement (under conditions precedent) with the intent of acquiring the company BE Real Estate, owner of four "aparthotel" type buildings.
The remaining sum of the other liabilities under the heading c. Other relates to the advanced operating capital made available by the administrators and syndicates in order to allow them to observe the financial management of the general expenses of the investment properties.
| 2018 2017 |
|
|---|---|
| Cash equivalents | 3 239 503 7 183 786 |
| TOTAL | 3 239 503 7 183 786 |
| 2018 | 2017* | |
|---|---|---|
| Accrued, not due property income | 6 728 | 14 454 |
| Prepaid property charges | 139 480 | 21 067 |
| Other | -122 276 | |
| TOTAL ASSETS | 23 932 | 35 521 |
| Property income received in advance | 379 081 | 368 074 |
| Interest and other accrued charges, not due | 1 198 191 | 1 088 336 |
| Other | 169 | 218 |
| TOTAL LIABILITIES | 1 577 442 | 1 456 627 |
The lapsed, not expired interests and other expenses represent on one side the drawdowns from the current credit lines and hedge instruments of which the interest is payable at the end of the drawdown period, and on the other the interest payable at the end date of the bond issue.
| E. Non-current financial assets | 2018 | 2017* |
|---|---|---|
| Financial instruments | 7 286 | |
| Other guarantees | 155 574 | 104 747 |
| TOTAL | 155 574 | 112 033 |
The other financial assets represent a guarantee in favour of the RSZ and the reserve funds deposited in multiple joint ownerships.
| I. Non-current liabilities | 2018 | 2017* | |
|---|---|---|---|
| A. Provisions | |||
| b. Others | 173 625 | ||
| B. Non-current financial debts | |||
| a. Financial institutions | 223 500 000 | 185 000 000 | |
| b. Financial leasing | |||
| c. Others | 39 784 316 | 39 745 100 | |
| C. Other non-current financial liabilities | |||
| a. Hedging | 9 667 059 | 8 060 644 | |
| TOTAAL | 273 125 000 | 232 805 745 | |
| II. Current liabilities | |||
| a. Current financial debts | 10 000 000 | ||
| c. Others | |||
| • Received rent guarantees | 581 798 | 586 663 | |
| • Others | 167 798 | 87 166 | |
| TOTAL | 749 596 | 10 673 829 |
The other short-term financial obligations are largely concerned with ground rent due under a leasehold agreement that the company has to pay annually.
The other loans totalling € 39 784 316 comply with the bond issue (excluding costs) published in June 2014. The capital sum is equivalent to € 40 000 000 and the expiry date is 18 June 2024.
The long-term financial obligations relate to the IRS as explained below. Their negative Fair Value is at € 9 667 059 at the end of the fiscal year. The hedge instruments are considered as cash flow hedges in the sense of IFRS 9.
| D. Current trade debts and other debts | 2018 | 2017* |
|---|---|---|
| D. Current trade debts and other debts | ||
| b. Others | ||
| • Suppliers | 2 426 316 | 4 839 837 |
| • Tenants | 791 590 | 1 537 994 |
| • Tax, salary and social security payables | 2 083 145 | 1 728 915 |
| TOTAL | 5 301 051 | 8 106 746 |
The figures given in the table below relate to the financial liabilities:
| Financial liabilities | |||
|---|---|---|---|
| Current financial debt payable wihtin one year | |||
| Non-current financial debt payable between 1 to 5 years | |||
| Non-current financial debt at payable after 5 years | |||
| TOTAL |
| Financial liabilities | 2018 | 2017 |
|---|---|---|
| Current financial debt payable wihtin one year | 10 000 000 | |
| Non-current financial debt payable between 1 to 5 years | 140 000 000 | 102 000 000 |
| Non-current financial debt at payable after 5 years | 123 284 316 | 122 745 100 |
| TOTAL | 263 284 316 | 234 745 100 |
On 31 December 2018, Home Invest Belgium had € 263.28 million in financial liabilities consisting of:
• Bilateral credit lines taken for a sum of € 223.50 million. These were agreed with 5 different financial bodies. The expiry
He table below shows the credit lines per financial body. None of the contracted lines will expire in 2019. The weighted average remaining duration of the financial liabilities is 4.3 years. Home Invest Belgium had on 31 December 2018 9.5 million in unused lines of credit available. All bank lines are set at variable interest rates.
| Financieringen | Bevestigde kredietlijnen | Opnames |
|---|---|---|
| Bank debts | 233 000 000 | 223 500 000 |
| Belfius | 86 500 000 | 80 500 000 |
| BNP Paribas Fortis | 46 500 000 | 43 000 000 |
| ING | 60 000 000 | 60 000 000 |
| KBC Bank | 30 000 000 | 30 000 000 |
| Degroof | 10 000 000 | 10 000 000 |
| Bond issue | 40 000 000 | 40 000 000 |
| Issue of 2014, 18 June | 40 000 000 | 40 000 000 |
| TOTAL | 273 000 000 | 263 500 000 |
The interest rate hedge instruments are exclusively of the IRS type (Interest Rate Swap). They form contracts for the conversion from variable interest rates to fixed. On 31 December 2018 the total nominal amount of the IRS hedges was € 215 million, as the table below shows.
Following the reorganisation that took place in 2015, Home Invest Belgium has multiple IRS contracts with various start dates; these are listed below.
No instrument comes under the administrative accounting and is included as cash flow hedge under the IFRS 9 standard. The total value of the hedges at closing date was a negative sum of € 9.67 million due to a drop in the interest rates after the hedges were closed. The fixed interest rates have a weighted average remaining term of 5.9 years. The board of directors hopes its hedge policy will provide the company with maximum protection against any interest increases.
| Hedge instruments 31/12/2018 |
Type | Amount | Interest Rate |
Deadline | Qualification | Fair value 31/12/2018 |
|---|---|---|---|---|---|---|
| Belfius | IRS | 10 000 000 | 1,160% | 10/11/2024 | Transactie | -558 902 |
| Belfius | IRS | 10 000 000 | 1,060% | 10/11/2024 | Transactie | -497 917 |
| Belfius | IRS | 15 000 000 | 1,965% | 10/11/2027 | Transactie | -1 830 354 |
| Belfius | IRS | 21 500 000 | 0,585% | 10/11/2025 | Transactie | -320 301 |
| Belfius | IRS | 17 000 000 | 0,435% | 31/10/2024 | Transactie | -184 482 |
| BNP Paribas Fortis | IRS | 25 000 000 | 1,199% | 30/09/2027 | Transactie | -1 281 291 |
| BNP Paribas Fortis | IRS | 21 500 000 | 0,400% | 30/11/2021 | Transactie | -195 698 |
| ING | IRS | 10 000 000 | 1,600% | 14/04/2026 | Transactie | -896 721 |
| ING | IRS | 15 000 000 | 0,350% | 1/06/2022 | Transactie | -94 170 |
| ING | 20 000 000 | 1,896% | 15/12/2025 | Transactie | -2 133 420 | |
| KBC | IRS | 15 000 000 | 0,087% | 5/05/2021 | Transactie | -112 591 |
| Indekking van het type IRS |
180 000 000 | 5 jaar en 11 maanden | -8 105 848 |
| Hedge instruments 31/12/2017 |
Type | Amount | Interest Rate |
Start | Deadline | Qualification | Fair value 31/12/2018 |
|---|---|---|---|---|---|---|---|
| ING | IRS | 15 000 000 | 2,34% | 14/11/2021 | 14/05/2024 | Transactie | -673 369 |
| ING | IRS | 20 000 000 | 1,90% | 14/12/2021 | 14/12/2021 | Transactie | -887 843 |
| 35 000 000 | -1 561 211 |
The cautious hedge policy used by Home Invest Belgium has enabled an average interest rate of 2.20% for the fiscal year, including bank margin and hedge costs, compared with 2.09% for the last fiscal year. The average interest rate was calculated after converting the variable interest rates on lines of credit into fixed rates via interest swaps (IRS), account taken of the cautious financial structuring of the debt in combination with a moderate burden of debt, Home Investment Belgium has limited exposure to the interest rate fluctuations in the market.
In accordance with IFRS 9, the negative Fair Value of the financial instruments was settled on 31 December 2018 with the liabilities under the heading I.C. "Other non-current financial liabilities" for a total sum of - € 9 667 059. The counterpart entry was entered according to the following scheme:
| Fair value of financial instruments as at 31/12/2018 |
In the income statement under heading XXIII "Changes in fair value of financial assets and liabilities (+/-) » |
In shareholders' equity under the heading "d. Reserve from the balance of changes in fair value of authorised hedges to which hedge accounting according to IFRS is applied (+/-) » |
In shareholders' equity under the heading "n. Income brought forward from previous years (+/-)» |
|---|---|---|---|
| Effective instruments | |||
| Ineffective instruments (change in 2018) | -1 613 701 | ||
| Effective instruments previous year | |||
| Ineffective hedges (previous year) (1) | -8 053 358 | ||
| TOTAL | -1 613 701 | -8 053 358 | |
| OVERALL TOTAL | -9 667 059 |
(1) The changes in fair value in previous financial years recognised in the income statement have since been assigned to Earnings brought forward from previous years.
The credit lines are included in the Long-term and Short-term Financial Liabilities entry. The financial liabilities are entered at their write-down value which corresponds to their Fair Value.
IFRS 13 is applicable to valuations at Fair Value and sets the requirements in relation to information provision around Fair Value. IFRS 13 provides a 3-level hierarchy of Fair Values for data input (levels 1, 2 and 3).
As far as the financial instruments are concerned, all of these Fair Values are level 2. As Home Invest Belgium has no levels other than 2, the company has not rolled out a follow-up policy for transfers between hierarchical levels.
The valuation is set by the banks on the basis of the current value of the estimated future cash flows. Although the most common derivative instruments are considered trading instruments under the IFRS standards, they are only intended for the hedging of risk concerning interest rate fluctuations and not for speculative purposes.
| TRADE AND OTHER SHORT- TERM LIABILITIES | 2018 | 2017* |
|---|---|---|
| Suppliers | 2 426 316 | 4 839 837 |
| Tenants | 791 590 | 1 537 994 |
| Tax, salary and social security payables | 2 083 145 | 1 728 915 |
| TOTAL | 5 301 051 | 8 106 746 |
| OTHER CURRENT LIABILITIES | 2018 | 2017* |
| Dividends | 47 526 | 39 060 |
| Other | 103 699 | 23 596 |
| TOTAL | 151 225 | 62 656 |
The dividends relate exclusively to old dividends that were not yet claimed by the shareholders.
| F. Deferred taxes | 2018 | 2017 Herwerkt | 2017 |
|---|---|---|---|
| a. Exit tax | 167 282 | 854 469 | 0 |
| b. Others | 1 031 150 | 774 669 | 0 |
| TOTAL | 1 198 432 | 1 629 138 | 0 |
As of 31 December 2018 the total under the heading I.F. Deferred taxes was € 1.20 million. This sum related primarily to the deferred taxes of Port Zélande of € 1.03 million and the exit tax for Immobilière Meyers Hennau (€ 0.2 million).
In accordance with IAS 8 the heading I.F. Deferred taxes was revised to the sum of €1 629 138 in order to take into account the liabilities arising from IAS12 deferred taxes on the buildings of Port Zélande ( € 774 669 ) and the exit tax liabilities relating to the holding in S&F Immobilière (€ 228 730) and Investers SA (€ 625 740) . The S&F Immobilière SA exit tax liability was entered under the heading C. Investment properties. The Investers SA exit tax liability was entered under heading XVIII. Variations in the Fair Value of investment properties. The deferred taxes relating to the buildings of Port Zélande were entered under the heading XIX Other portfolio result.
The revision has had the following impact on the consolidated profit and loss account and balance as of 31 December 2018.
| 2017 (herwerkt) | 2017 | Δ | |
|---|---|---|---|
| I. Fixed Assets | |||
| C. Investment properties | 457 864 921 | 457 636 191 | 228 730 |
| SHAREHODERS' EQUITY | |||
| D. Net result of the financial year | -143 685 | 1 256 723 | -1 400 408 |
| I. Non- Current liabilities | |||
| F. Deferred tax liabilities | 1 629 138 | 0 | 1 629 138 |
| a. Exit tax | 854 469 | 0 | 854 469 |
| b. Others | 774 669 | 0 | 774 669 |
| OPERATING RESULT | |||
| XVIII. Changes in fair value of investments properties | 824 629 | 1 450 369 | -625 740 |
| XIX. Other portfolio result | -774 669 | 0 | -774 669 |
| SHAREHOLDERS' EQUITY | 2018 | 2017* |
|---|---|---|
| A. Capital | ||
| a. Capital | 88 949 295 | 88 949 295 |
| b. Capital increase expenses | -950 240 | -950 240 |
| B. Share premium account | 24 903 199 | 24 903 199 |
| C. Reserve | ||
| a. Legal reserve (+) | 98 778 | 98 778 |
| b. Reserve from the balance of changes in fair value of investment properties (+/-) | 121 307 765 | 120 301 194 |
| c. Reserve from estimated transfer mutation rights resulting from hypothetical disposal of investment properties (-) |
-38 457 522 | -34 275 030 |
| d. Reserve from the balance of changes in fair value of allowed hedges to which hedge accounting according to IFRS is applied (+/-) |
||
| e. Reserve from the balance of changes in fair value of allowed hedges to which hedge accounting according to IFRS is not applied (+/-) |
-8 053 358 | -9 280 017 |
| h. Reserve for treasury shares (-) | -686 943 | -686 943 |
| m. Other reserves (+/-) | 1 259 467 | 1 259 467 |
| n. Result carried forward from previous financial years (+/-) | 24 185 659 | 25 379 059 |
| D. Net result of the financial year | 56 447 178 | -143 685 |
| TOTAL EQUITY | 269 003 279 | 215 555 079 |
| Date | Evolution of company capital | Nature of the operation |
Issue price |
Number of shares |
|---|---|---|---|---|
| Total on 31/12/2010 | 71.639.409 | 2 828 542 | ||
| 31-01-2011 | 122.709 | Partial demerger of NV/SA Masada | 59,72 | 102 792 |
| 23-12-2011 | 5.585 | Mixed demerger of NV/SA Urbis | 60,30 | 6 318 |
| 23-12-2011 | 2.633.519 | Partial demerger of NV/SA VOP | 62,91 | 118 491 |
| Total on 31/12/2011 | 74.401.222 | 3 056 143 | ||
| Total on 31/12/2012 | 74.401.222 | 3 056 143 | ||
| Total on 31/12/2013 | 74.401.222 | 3 056 143 | ||
| 11-06-2014 | 2.548.073 | Contribution in kind by NV/SA AXA Belgium |
79,85 | 104 666 |
| Total on 31/12/2014 | 76.949.295 | 3 160 809 | ||
| Total on 31/12/2015 | 76.949.295 | 3 160 809 | ||
| Total on 31/12/2016 | 76.949.295 | 3 160 809 | ||
| 13-09-2017 | 12.000.000 | Partial demerger of NV/SA VOP | 86,30 | 139 049 |
| Total on 31/12/2017 | 88.949.295 | 3 299 858 | ||
| Total on 31/12/2018 | 88.949.295 | 3 299 858 |
On 31 December 2018 , 11 712 Home Invest Belgium shares were retained by the company.
The debt ratio (IFRS) is 48.90% on 31 December 2018. The debt ratio (Regulated Real Estate Company Royal Decree) is 50.16%.
The debt ratio (Regulated Real Estate Company Royal Decree) is the debt ratio calculated in accordance with the Regulated Real Estate Company Royal Decree. This means that holdings in associated companies and joint ventures are accounted for the purpose of calculating the debt ratio according to the proportional consolidation method.
The debt level (IFRS) is calculated in the same way as the debt ratio (Regulated Real Estate Company Royal Decree), but based on and reconcilable with the consolidated balance corresponding to IFRS in which holdings in associated companies and joint ventures are processed via changes in equity.
Taking into account a maximum debt ratio of 65%, as set by the Regulated Real Estate Company Act, Home Invest Belgium has a remaining debt capacity of € 239.59 million to finance new investments.
Taking into account the Home Invest Belgium strategy of keeping the medium and long-term debt ratio beneath 55% and taking into account bank covenants at 55%, Home Invest Belgium has a remaining debt capacity of € 60,79 million to finance new investments.
| Proportionele consolidatie | 2018 | 2017* |
|---|---|---|
| B. Long-Term Financial debts | 277 095 970 | 224 745 100 |
| B. Short-Term Financial debts | 749 596 | 10 673 829 |
| D. Trade debts and other short-term debts | 5 418 425 | 8 106 746 |
| E. Other Short-term liabilities | 151 225 | 62 656 |
| Indebtedness as defined in art. 13 of the BER-KB | 283 415 216 | 243 588 331 |
| Total assets | 565 035 053 | 470 289 820 |
| Debt ratio (BER-KB) | 50,16% | 51,80% |
| Investment capacity to debt ratio 55% | 60 786 806 | 33 491 265 |
| Investment capacity to debt ratio 65% | 239 593 052 | 177 428 718 |
| Name | Company Nr. | Country of origin | Direct or indirect shareholding |
Annual accounts of |
|---|---|---|---|---|
| In 2018 | ||||
| Home Invest Belgium NV/SA | 0420 767 885 | Belgium | - | 31/12/2018 |
| Charlent 53 Freehold BVBA/SPRL | 0536 280 237 | Belgium | 100% | 31/12/2018 |
| De Haan Vakantiehuizen NV/SA | 0707 946 778 | Belgium | 50% | 31/12/2019 |
| Immobilière Meyers-Hennau NV/SA | 0454 216 257 | Belgium | 100% | 31/12/2018 |
| In 2017 | ||||
| Home Invest Belgium NV/SA | 0420 767 885 | Belgium | - | 31/12/2017 |
| Charlent 53 Freehold BVBA/SPRL | 0536 280 237 | Belgium | 31/12/2017 | |
| Investers NV/SA | 0405 083 876 | Belgium | 100% | 31/12/2017 |
| S&F Immobilière NV/SA | 0419 957 045 | Belgium | 100% | 31/12/2017 |
All businesses forming part of the consolidation scope are domiciled in Belgium: Woluwedal 46/11, 1200 Brussels.
The companies "Investers NV/SA" and "S&F Immobilière NV/SA" were merged in December 2018 with Home Invest Belgium.
The company Immobilière Meyers-Hennau was purchased on 3 October 2018.
The company De Haan Vakantiehuizen was established on 8 October 2018. This company in turn acquired 51.43 % of shares in the company Sunparks De Haan on 17 December 2018.
As of 31 December 2018 there are no minority interests.
With the exception of the remuneration of the Delegated Director (see Management Report – heading Corporate Governance Statement), there are no transactions whatsoever with associated parties in the sense of IAS 24.
The table below shows the salaries of the directors and effective managers.
| Name | Short term benefits as at 31/12/2018 |
Post employment benefits as at 31/12/2018 |
Short term benefits as at 31/12/2017 |
Post employment benefits as at 31/12/2017 |
|---|---|---|---|---|
| VAN OVERSTRAETEN Lieven | 29 250 | 29 000 | ||
| SPIESSENS Eric | 23 750 | 26 500 | ||
| DEJONCKHEERE Koen | 11 000 | 12 000 | ||
| VAN OVERSTRAETEN Johan | 21 500 | 25 000 | ||
| AUROUSSEAU Wim | 11 750 | 15 000 | ||
| DE HEMPTINNE Laurence | 16 500 | 17 750 | ||
| COCKY NV represented by Johan VAN OVERSTRAETEN |
1 200 | |||
| LAMBRIGHS Sophie | 288 832 | 341 460 | 27 000 | |
| ZOU2 SPRL represented by Sophie LAMBRIGHS |
101 640 | |||
| JANSSENS Sven | 85 000 | |||
| Other executive management | 500 667 | 566 176 | ||
| Total | 988 249 | 1 135 726 | 27 000 |
There are no events after the balance sheet date.
| Number of employees at the closing date of the periode | 2018 | 2017 |
|---|---|---|
| Employees | 38 | 39 |
| Management | 3 | 4 |
| TOTAL | 41 | 43 |
The Ordinary General Meeting of 3 May 2016 Has the Grant Thornton Company Auditors, appointed commissioner of Home Invest Belgium, represented by Mr Philip Callens (since 29 March 2018), For a period of three years. The Commissioner's mandate expires after the Ordinary general meeting which will be held in 2019.
| In €- VAT inclusive | 2018 | 2017 |
|---|---|---|
| Remuneration of the Commissioner for the financial year (statutory basis) | ||
| Remuneration for the exercise of the statutory auditor's mandate | 28 000 | 37 250 |
| Remuneration for exceptional performance or special assignments | ||
| Other Control Assignments | 6 000 | 15 004 |
| Other commands outside the reviser commands | 13 600 | 24 035 |
| Total | 47 600 | 76 289 |
* In accordance with IAS 8 the 2017 figures were revised in order to take into account the liabilities arising from taxes deferred under IAS12.
8 2017*
| I. Non-current assets | 542 910 605 | 456 869 467 |
|---|---|---|
| ASSETS | 2018 | 2017* |
| B. Intangible assets | 462 356 | 416 024 |
| I. Non-current assets | 542 910 605 | 456 869 467 |
| C. Investment properties | 520 666 645 | 448 986 831 |
| B. Intangible assets | 462 356 | 416 024 |
| D. Other tangible assets | 353 420 | 391 371 |
| C. Investment properties | 520 666 645 | 448 986 831 |
| E. Non-current financial asset | 21 036 996 | 6 628 354 |
| D. Other tangible assets | 353 420 | 391 371 |
| F. Lease receivables | 391 187 | 446 887 |
| E. Non-current financial asset | 21 036 996 | 6 628 354 |
| II. Current assets | 7 367 457 | 11 715 333 |
| F. Lease receivables | 391 187 | 446 887 |
| C. Lease receivables | 55 700 | 135 752 |
| II. Current assets | 7 367 457 | 11 715 333 |
| D. Trade receivables | 1 036 607 | 3 337 699 |
| C. Lease receivables | 55 700 | 135 752 |
| E. Tax receivables and other current assets | 3 068 695 | 1 607 723 |
| D. Trade receivables | 1 036 607 | 3 337 699 |
| F. Cash and cash equivalents | 3 189 735 | 6 609 760 |
| E. Tax receivables and other current assets | 3 068 695 | 1 607 723 |
| G. Deferred charges and accrued income | 16 721 | 24 400 |
| F. Cash and cash equivalents | 3 189 735 | 6 609 760 |
| TOTAL ASSETS | 550 278 062 | 468 584 800 |
| G. Deferred charges and accrued income | 16 721 | 24 400 |
| TOTAL ASSETS | 550 278 062 | 468 584 800 |
| SHAREHOLDERS' EQUITY | 268 463 398 | 215 200 674 |
| 2018 | 2017* | |
|---|---|---|
| I. Rental Income | 24 282 604 | 22 576 322 |
| III. Rental-related expenses | -294 009 | -183 272 |
| NET RENTAL RESULT | 23 988 595 | 22 393 050 |
| IV. Recovery of property charges | 170 800 | 136 764 |
| V. Recovery of charges and taxes normally payable by the tenant on let properties | 577 974 | 598 574 |
| VII. Charges and taxes normally payable by the tenant on let properties | -3 011 989 | -2 763 020 |
| VIII. Other incomes and expenses related to letting | -650 | -30 000 |
| PROPERTY RESULT | 21 724 730 | 20 335 368 |
| IX. Technical costs | -1 099 527 | -1 085 251 |
| X. Commercial costs | -312 350 | -342 219 |
| XI. Taxes and charges on unlet properties | -340 659 | -289 436 |
| XII. Property management costs | -3 904 728 | -3 759 573 |
| XIII. Other property costs | -8 616 | 19 853 |
| Proptery Costs | -5 665 881 | -5 456 625 |
| PROPERTY OPERATING RESULT | 16 058 850 | 14 878 744 |
| XIV. General corporate expenses | -881 858 | -1 064 434 |
| XV. Other operating incomes and expenses | 285 005 | -112 236 |
| OPERATIONEEL RESULTAAT VOOR HET RESULTAAT OP DE PORTEFEUILLE | 15 461 997 | 13 702 073 |
| XVI. Result sale investment properties | 610 185 | 719 633 |
| XVIII. Changes in fair value of investment properties | 58 420 274 | 421 475 |
| XIX. Other portfolio result | -171 278 | -774 669 |
| PORTEFEUILLERESULTAAT | 58 859 181 | 366 439 |
| OPERATIONEEL RESULTAAT | 74 321 177 | 14 068 512 |
| XX. Financial income | 119 458 | 344 098 |
| XXI. Net interest charges | -4 672 338 | -3 700 382 |
| XXII. Other financial charges | -55 017 | -62 129 |
| XXIII. Changes in fair value of financial assets and liabilities | -1 613 701 | 1 226 658 |
| Financial result | -6 221 598 | -2 191 755 |
| PRE-TAX RESULT | 68 099 579 | 11 876 757 |
| XXIV. Corporation tax | -295 072 | -412 355 |
| TAXES | -295 072 | -412 355 |
| NET RESULT | 67 804 508 | 11 464 402 |
| NET RESULT ATTRIBUTABLE TO THE PARENT COMPANY | 67 804 508 | 11 464 402 |
| A. Capital | 87 999 055 | 87 999 055 |
|---|---|---|
| SHAREHOLDERS' EQUITY | 268 463 398 | 215 200 674 |
| B. Share premium account | 24 903 199 | 24 903 199 |
| A. Capital | 87 999 055 | 87 999 055 |
| C. Reserves | 100 087 184 | 102 800 276 |
| B. Share premium account | 24 903 199 | 24 903 199 |
| D. Net result of the financial year | 55 473 960 | -501 856 |
| C. Reserves | 100 087 184 | 102 800 276 |
| LIABILITIES | 281 814 663 | 253 384 126 |
| D. Net result of the financial year | 55 473 960 | -501 856 |
| I. Non-current liabilities | 274 149 807 | 233 580 413 |
| LIABILITIES | 281 814 663 | 253 384 126 |
| B. Non-current financial debts | 263 284 316 | 224 745 100 |
| I. Non-current liabilities | 274 149 807 | 233 580 413 |
| a. Financial Debts | 223 500 000 | 185 000 000 |
| B. Non-current financial debts | 263 284 316 | 224 745 100 |
| c. Others | 39 784 316 | 39 745 100 |
| a. Financial Debts | 223 500 000 | 185 000 000 |
| C. Other non-current financial liabilities | 9 667 059 | 8 060 644 |
| c. Others | 39 784 316 | 39 745 100 |
| F. Deferred taxes - obligations | 1 198 432 | 774 669 |
| C. Other non-current financial liabilities | 9 667 059 | 8 060 644 |
| a. Exit tax F. Deferred taxes - obligations |
167 282 1 198 432 |
774 669 |
| b. Others a. Exit tax |
1 031 150 167 282 |
774 669 |
| II. Current liabilities | 7 664 856 | 19 803 713 |
| b. Others | 1 031 150 | 774 669 |
| B. Current financial debts | 657 798 | 10 664 663 |
| II. Current liabilities | 7 664 856 | 19 803 713 |
| a. Financial debts B. Current financial debts |
657 798 | 10 000 000 10 664 663 |
| c. Others a. Financial debts |
657 798 | 664 663 10 000 000 |
| D. Trade debts and other current debts | 5 283 042 | 7 621 767 |
| c. Others | 657 798 | 664 663 |
| b. Others | 5 283 042 | 7 621 767 |
| D. Trade debts and other current debts | 5 283 042 | 7 621 767 |
| E. Other current liabilities | 151 225 | 62 656 |
| b. Others | 5 283 042 | 7 621 767 |
| F. Accrued charges and deferred income | 1 572 792 | 1 454 627 |
| E. Other current liabilities | 151 225 | 62 656 |
| TOTAL SHAREHOLDERS' EQUITY AND LIABILITIES | 550 278 062 | 468 584 800 |
| F. Accrued charges and deferred income | 1 572 792 | 1 454 627 |
| * In accordance with IAS 8 the 2017 figures were revised in order to take into account the liabilities arising from taxes deferred under IAS12. TOTAL SHAREHOLDERS' EQUITY AND LIABILITIES |
550 278 062 | 468 584 800 |
In accordance with IAS 8, the heading I.F. Deferred taxes was revised to the sum of €1,629 k in order to take into account the liabilities arising from taxes deferred under IAS12 on the Port Zélande buildings in the Netherlands ( € 775 k) Investment properties. The deferred taxes in relation to the Port Zélande buildings were entered under heading XIX. Other portfolio results.
| XIX. Other Portfolio Result | -774 669 | 0 | -774 669 |
|---|---|---|---|
| OPERATIONAL RESULT | |||
| b.Other | 774 669 | 0 | 774 669 |
| F. Deferred taxes-liabilities | 774 669 | 0 | 774 669 |
| I. Long-Term Liabilities | |||
| D. Net Profit for the financial year | -501 856 | 272 813 | -774 669 |
| EQUITY | |||
| 2017 (herwerkt) | 2017 | Δ | |
| SHAREHOLDERS' EQUITY | 2018 | 2017* |
|---|---|---|
| A. Capital | ||
| a. Capital | 88 949 295 | 88 949 295 |
| b. Capital increase expenses | -950 240 | -950 240 |
| B. Share premium account | 24 903 199 | 24 903 199 |
| C. Reserves | ||
| a. Legal reserve (+) | 98 778 | 98 778 |
| b. Reserve from the balance of changes in fair value of investment properties (+/-) | 121 486 589 | 120 164 015 |
| c. Reserve from estimated transfer mutation rights resulting from hypothetical disposal of investment properties (-) |
-38 457 522 | -34 275 030 |
| d. Reserve from the balance of changes in fair value of allowed hedges to which hedge accounting according to IFRS is applied (+/-) |
||
| e. Reserve from the balance of changes in fair value of allowed hedges to which hedge accounting according to IFRS is not applied (+/-) |
-8 053 358 | -9 280 017 |
| h. Reserve for treasury shares (-) | -686 943 | -686 943 |
| m. Other reserves (+/-) | 1 781 255 | 1 781 255 |
| n. Result carried forward from previous financial years (+/-) | 23 918 385 | 24 998 216 |
| D. Net result of the financial year | 55 473 960 | -501 856 |
| TOTAL EQUITY | 268 463 398 | 215 200 674 |
| Appropriation and withdrawals | 2018 | 2017* |
|---|---|---|
| A. Net result | 67 804 508 | 11 464 402 |
| B. Transfer to/from reserves (-/+) | -52 185 813 | 2 895 108 |
| 1. Transfer to/from reserves of the balance (positive or negative) of changes in fair value of investment properties (-/+) |
||
| - financial year | -69 786 725 | -5 497 698 |
| - realization of real estate | 2 707 284 | 4 201 834 |
| 2. Transfer to/from reserves of estimated transfer rights and costs resulting from hypothetical disposal of investment properties (-/+) |
11 366 451 | 5 076 223 |
| 5. Transfer to the reserve of the balance of changes in the fair value of the hedge instruments to which hedge accounting as defined in IFRS is applied (-) |
||
| - Fiscal year | 1 613 701 | -1 226 658 |
| 8. Transfer to/from the reserve deferred tax related to real estate situated outside Belgium (-/+) | 171 278 | 774 669 |
| 11. Transfer to/from result from previous financial years carried forward (-/+) | 1 084 569 | -433 262 |
| C. Remuneration of capital according to art.13, § 1, lid 1 | -11 252 765 | -11 899 897 |
| D. Remuneration of capital – other than C | -3 708 300 | -2 459 613 |
| Scheme for calculation of result according to art. 13, § 1, § 1 | 2018 | 2017* |
|---|---|---|
| Corrected result (A) | ||
| Net result | 67 804 508 | 11 464 402 |
| + Impairments | 228 723 | 150 195 |
| - Impairment reversals | -39 264 | -68 096 |
| +/- Other non monetary items | 1 784 979 | -451 989 |
| +/- Result on sale of property | -610 185 | -719 633 |
| +/- Changes in fair value of property | -58 420 274 | -421 475 |
| Corrected result (A) | 10 748 487 | 9 953 404 |
| Net capital gains on the sale of property not exempt from distribution (B) | ||
| +/- Capital gains and losses on property realized during the financial year (capital gains or losses compared with the acquisition value plus capitalised investment expenses) |
3 317 469 | 4 921 467 |
| = Net capital gains on the sale of property not exempt from distribution (B) | 3 317 469 | 4 921 467 |
| TOTAL (A + B) | 14 065 956 | 14 874 871 |
| 80% according to art. 13, §1, al. 1 | 11 252 765 | 11 899 897 |
| Net reduction in debt | ||
| Minimum distribution required by art. 13. | 11 252 765 | 11 899 897 |
| Net statutory assets after distribution of the dividend: | 265 175 251 | |
|---|---|---|
| Method of calculation of the amount referred to in art 13 § 1er al. 6 | ||
| Paid-up capital or, if greater, called-up capital (+) | 87 999 055 | |
| Share premiums not available pursuant to the articles of association (+) | 24 903 199 | |
| Reserve from the positive balance from changes in the fair value of real estate assets (+) | 191 273 314 | |
| Reserve for transfer rights and costs estimated to arise on the hypothetical disposal of investment properties (-) |
-49 823 973 | |
| Reserve from the balance of changes in fair value of allowed hedges to which hedge accounting according to IFRS is not applied (+/-) |
-9 667 059 | |
| Legal reserve (+) | 98 778 | |
| Non distributable equity according to article 617 of the Companies Code | 244 783 314 | |
| Difference: | 20 391 938 |
In the context of the statutory audit of the consolidated financial statements of the company Home Invest Belgium NV/SA (the Company) and its subsidiaries (together referred to as 'the Group'), we hereby present our statutory auditor's report. It includes our report on the audit of the consolidated financial statements as well as our report on the other legal and regulatory requirements. These reports form part of an integrated whole and are indivisible.
We have been appointed as statutory auditor by the general meeting of 3 May 2016, following the proposal formulated by the board of directors issued upon recommendation of the audit committee. Our statutory auditor's mandate expires on the date of the general meeting deliberating on the annual accounts closed on 31 December 2018. We have performed the statutory audit of the consolidated financial statements of the company for 3 consecutive years.
We have performed the statutory audit of the Group's consolidated financial statements, which comprise the consolidated balance sheet as at 31 December 2018, and the consolidated statement of profit or loss, the consolidated statement of changes in equity and the consolidated statement of cash flows for the year then ended, and notes to the consolidated financial statements, including a summary of significant accounting policies and other explanatory information, and which is characterised by a consolidated statement of financial position total of € 551,106,024 and for which consolidated income statement shows a profit for the year of € 68,777,725.
In our opinion, the consolidated financial statements give a true and fair view of the Group's net equity and financial position as at 31 December 2018, as well as of its consolidated financial performance and its consolidated cash flows for the year then ended, in accordance with International Financial Reporting Standards (IFRS) as adopted by the European Union and with the legal and regulatory requirements applicable in Belgium.
We conducted our audit in accordance with International Standards on Auditing (ISAs) as applicable in Belgium. Our responsibilities under those standards are further described in the 'Statutory auditor's responsibilities for the audit of the consolidated financial statements' section in this report. We have complied with all the ethical requirements that are relevant to the audit of consolidated financial statements in Belgium, including those concerning independence.
We have obtained from the board of directors and company officials the explanations and information necessary for performing our audit.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Key audit matters are those matters that, in our professional judgment, were of most significance in our audit of the consolidated financial statements of the current year. These matters were addressed in the context of our audit of the consolidated accounts as a whole, and in forming our opinion thereon, and we do not provide a separate opinion on these matters.
Home Invest Belgium NV/SA and its subsidiaries have investment properties on their balance sheets with a consolidated value of € 524,506,117 as at 31 December 2018. Investment properties include investment properties in operation and investment properties under construction valued at fair value consistent with IAS 40.
The determination of the fair value requires a high level of judgement by the board of directors, in which they are assisted by an external and independent real estate expert. In determining the fair value, parameters, assumptions and estimates are used.
In view of the significant estimation uncertainty, and the possible effect of minor adjustments to the expectations on the total of the valuation of this section in the financial statements, we have designated the valuation of the investment properties in operation as a key audit matter of our audit.
In our audit, we have obtained sufficient assurance regarding the competence and independence of the external real estate experts.
We have assessed the effectiveness of the internal procedure with regard to the valuation of the property.
We have established for all valuation methods that valuation methodologies as used by the external real estate experts are acceptable for the underlying property. We have established that the valuation is useful for the purpose of the valuation in the financial statements.
We have fully reconciled the valuation reports with the accounting records. In addition, we have determined the integrity of the source data used, such as rental income and surfaces for the calculation of the valuation, on the basis of a sample. We did not find any material differences in this respect.
We then reviewed the parameters used by the real estate expert and management using the information we obtained from other control procedures and external data. Based on this, we can conclude that the parameters used are reasonable for the purpose of the valuation.
Finally, we have ascertained that all necessary disclosures regarding the property portfolio, the fair value valuation and the underlying parameters have been included in the financial statements and that these disclosures are sufficiently, fair and clearly stated. We have no comments in this respect.
The consolidated income statement of Home Invest Belgium NV/SA shows rental income amounting to € 24,286,604. As a result, rental income is an important item in the consolidated income statement of Home Invest Belgium NV/SA.
The number of rent contracts that generated revenues for Home Invest Belgium NV/SA is significant. We conclude from this that there is a significant risk, in particular an income recognition that would not be in line with the underlying contracts, as a result of fraud or errors.
We have verified the accuracy of the rental income by reconciling the reported rental income in the annual accounts with the income from the current rental contracts. By means of a sample check, we have reconciled the booked rental income with the underlying signed rental contract and checked whether the terms stipulated in the rental contract are correctly recorded in the accounts.
As the rental terms and conditions may vary from one rental agreement to another for each rental agreement, we have specifically verified that the cut-off for rental income is properly reflected in the financial statements.
We have paid particular attention to the explanations provided with regard to the recognition of revenue in the financial statements. We believe that the explanations provided are sufficient, fair and clear.
In 2018 Home Invest Belgium NV/SA acquired and sold various real estate investments. The accurate and complete processing of these transactions is a key audit matter in our control.
We have checked the buying and selling transactions on the basis of a sample. We have reconciled this with relevant supporting documents, checked the reporting and determined the correct and accurate processing of the results in the financial year.
In addition, for sales transactions, we have reviewed the sales price against recent valuations.
The board of directors is responsible for the preparation of consolidated financial statements that give a true and fair view in accordance with the International Financial Reporting Standards (IFRS) as adopted by the European Union and with the legal and regulatory provisions applicable in Belgium, and for such internal control as the board of directors determines is necessary to enable the preparation of consolidated financial statements that are free from material misstatements, whether due to fraud or error.
In preparing the consolidated financial statements, the board of directors is responsible for assessing the Group's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the board of directors either intends to liquidate the Group or to cease operations, or has no realistic alternative but to do so.
Our objectives are to obtain reasonable assurance about whether the consolidated financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a statutory auditor's report that includes our opinion. Reasonable assurance is a high level of assurance, but it is not a guarantee that an audit conducted in accordance with ISAs will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these consolidated financial statement.
As part of an audit in accordance with ISAs, we exercise professional judgment and maintain professional skepticism throughout the audit. We also:
We communicate with the Audit Committee regarding, among other matters, the planned scope and timing of the audit as well as significant audit findings, including any significant deficiencies in internal control identified during the audit.
We also provide the Audit Committee with a statement that we have complied with relevant ethical requirements regarding independence, and to communicate with them all relationships and other matters that may reasonably be thought to bear on our independence and, where applicable, related safeguards.
From the matters communicated with the Audit Committee, we determine those matters that were of most significance in the audit of the consolidated financial statements of the current year, and are therefore the key audit matters. We describe these matters in our statutory auditor's report unless law or regulation precludes public disclosure about the matter.
The board of directors is responsible for the preparation and the contents of the management report on the consolidated financial statements and for the other information included in the annual report on the consolidated financial statements.
In the context of our mandate and in accordance with the Belgian standard (revised in 2018) that is supplementary to the International Standards on Auditing (ISA) as applicable in Belgium, it is our responsibility to verify, in all material aspects, the management report on the consolidated financial statements and the other information included in the annual report on the consolidated financial statements, as well as to report on these elements.
Aspects related to the management report on the consolidated financial statements and to the other information included in the annual report on the consolidated financial statement
In our opinion, after having performed specific procedures in relation to the management report, the management report is consistent with the consolidated financial statements for the same same financial year, and it is prepared in accordance with article 119 of the Company Code.
In the context of our audit of the consolidated financial statements, we are also responsible for considering, in particular based on the knowledge we have obtained during the audit, whether the management report on the consolidated financial statements and the other information included in the annual report on the consolidated financial statements, namely:
contain a material misstatement, i.e. information which is inadequately disclosed or otherwise misleading. Based on the procedures we have performed, there are no material misstatements we have to report to you.
Our audit firm and our network did not provide services which are incompatible with the statutory audit of consolidated financial statements, and we remained independent of the Group throughout the course of our mandate.
• The fees related to additional services which are compatible with the statutory audit as referred to in article 134 of the Company Code have been properly disclosed and disaggregated in the disclosures to the consolidated financial statement.
This report is in compliance with the contents of our additional report to the audit committee as referred to in article 11 of Regulation (EU) No 537/2014.
Antwerp, 29 March 2019
Statutory Auditor Represented by
Philip Callens Registered Auditor

| Name | Home Invest Belgium, public regulated real estate company (RREC) | |
|---|---|---|
| Registered office | The registered office of the company is established at Boulevard de la Woluwe 46/11, 1200 Woluwe-Saint-Lambert. |
|
| Business number | The company is listed in the register of legal entities (RPM/RPR) in Brussels under number 0420.767.885. |
|
| Incorporation, legal form and notification |
The company was established on 4 July 1980 under the name 'Philadelphia', further to a deed drawn up by notary Daniel Pauporté in Brussels (published in the annexes to the Belgian official journal on 12 July 1980 under number 1435-3). The articles of association have been amended on several occasions and most recently further to the record drawn up by notary Louis-Philippe Marcelis on 13 September 2017 (published in the annexes to the Belgian official journal on 21 November 2017, under number 0161972). The company was recognised as a real estate investment fund by the Commission for Banking, Finance and Insurance (CBFA), now the Authority for Financial Services and Markets (FSMA) in 1999. On 2 September 2014, the company was recognised as an RREC by the FSMA. The company appeals publicly to the savings system in accordance with Article 439 of the Companies Code. |
|
| Term | The company was established for an indefinite period. | |
| Purpose | Please refer to Article 3 of the articles of association, as indicated below under 'coordinated articles of association – excerpts'. |
|
| Modification of the purpose | The company can only make changes to its purpose that are in accordance with its articles of association and in line with the laws and regulations applicable to Regulated Real Estate Companies. |
|
| Financial year | The company financial year begins on 1 January and ends on 31 December every year. | |
| Places where the documents accessible to the public can be consulted |
• The deed of incorporation and articles of association of the company can be consulted at the Registrar's office of the French-speaking Commercial Court of Brussels and are also available on the company's website www.homeinvestbelgium.be. • The statutory and consolidated annual financial statements and additional reports are filed with the National Bank of Belgium in accordance with legal requirements and can be consulted at the Registrar's office of the Commercial Court of Brussels. • The decisions taken with regard to the appointment and revocation of the members of the Board of Directors are published in the annexes to the Belgian official journal. • The convening notices to the general meetings are published in the annexes to the Belgian official journal and in two financial daily newspapers that are distributed nationally. The convening notices and all relevant documents are also available on the website www.homeinvestbelgium.be. • All press releases and other financial information published by Home Invest Belgium can also be consulted on the website. Anyone interested can register free of charge on the website www.homeinvestbelgium.be in order to receive the press releases and mandatory financial information by e-mail. |
|
| Telephone number | +32 2 740 14 50 | |
| Website | www.homeinvestbelgium.be |
| Issued share capital | As at 31 December 2018, the share capital stood at € 88,949,294.75. It is represented by 3,299,858 shares without indication of nominal value. The capital is fully paid-up. |
|---|---|
| Authorised capital | The Board of Directors is authorised to increase the share capital, on one or more occasions, to the sum of € 88,949,294.75. Under the same conditions, the Board of Directors is authorised to issue convertible bonds or subscription rights. This authorisation was conferred for a period of five years as of 21 November 2017. These capital increases can be effected by subscriptions in cash, contributions in kind or via the incorporation of reserves or issue premiums. As at 31 December 2018, the balance of the authorised capital amounted to € 88,949,294.75. |
As at 31 December 2018, the balance of the authorised capital amounted to € 88,949,294.75.
The complete coordinated articles of association of Home Invest Belgium NV/SA can be consulted at the Registrar's office of the Frenchspeaking Enterprise Court of Brussels, at the company's registered office and on the website www.homeinvestbelgium.be.
Purpose (Article 3 of the articles of association)
3.1. The sole purpose of the company is: (a) to make available buildings to users, directly or through a company in which it holds a stake in accordance with the provisions of the RREC regulations, and
(b) within the limits set by RREC regulations, to own the real estate referred to in Article 2, 5°, i to x of the RREC Act. Real estate shall be understood to mean:
i. buildings as defined in Articles 517 ff. of the Civil Code and real rights exercised on buildings, to the
ii. shares with voting rights issued by real estate companies, exclusively or jointly controlled by the
iv. shares in public regulated real estate companies or institutional regulated real estate companies, provided that in the latter case, the company has joint or exclusive control thereof;
v. the rights deriving from contracts leasing one or more properties to the RREC or conferring similar
vii. units in foreign undertakings for collective investment in real estate as registered on the list referred to in
viii. units in undertakings for collective investment in real estate established in another Member State of the European Economic Area that are not included on the list referred to in Article 260 of the act of 19 April 2014, insofar as they are subject to similar supervision as that applicable to the public real estate
ix. shares issued by companies (i) with a legal personality; (ii) falling under the law of another Member State of the European Economic Area; (iii) whose shares are admitted to trading on a regulated market and/or which are subject to prudential supervision; (iv) whose primary activity is the acquisition or construction of buildings to be made available to users, or direct or indirect holdings in companies whose purpose is similar; and (v) which are exempt from income tax on the profits derived from the activities referred to under (iv) above, subject to compliance with various constraints, relating at least to the legal obligation to distribute part of their earnings to their shareholders (Real Estate Investment
x. real estate certificates, as referred to in Article 5, § 4 of the act of 16 June 2006. In the framework of the provision of real estate, the company may in particular undertake all activities related to the building, conversion, renovation, development, acquisition, sale, management and operation of real estate.
| 3.2. On a temporary or ancillary basis, the company may invest in securities that do not constitute real estate within the meaning of the RREC regulations. These investments will be made in compliance with the risk management policy adopted by the company and will be diversified in order to ensure an adequate risk spread. The company may also hold unallocated liquid assets in any currency, in the form of current or term deposits or any money market instruments that may be easily mobilised. It can also carry out transactions on authorised hedging instruments, intended exclusively to cover exposure to interest rate and currency exchange risks in the context of the financing and management of the company's real estate and to the exclusion of any speculative transactions. 3.3. The company may rent or let one or more buildings itself under a finance lease agreement. The finance lease activity with a purchase option relating to buildings can only be carried out as a secondary activity unless the properties in question are intended for public purposes including social housing and education (in which case the activity may be exercised as the company's primary activity). 3.4. The company may take an interest, by merger or otherwise, in any businesses, undertakings or companies with a similar or related company purpose and which are conducive to the development of its business and, in general, carry out all operations that are directly or indirectly related to its purpose and all acts deemed necessary or useful for the achievement of its purpose. The company is required to perform all its activities and operations in accordance with the provisions of and within the limits set by the RREC regulations and any other applicable legislation. |
of own shares of association) |
|
|---|---|---|
| Prohibitions (Article 4 of the articles of association) |
The company may not: a. act as a real estate developer within the meaning of the RREC regulations with the exception of occasional transactions; b. participate in an underwriting or guarantee syndicate; c. lend financial instruments, with the exception of loans under the conditions and in accordance with the provisions of the Royal Decree of 7 March 2006; d. acquire financial instruments issued by a company or private association which has been declared bankrupt, which has entered into a mutual agreement with its creditors, which is the subject of a judicial reorganisation procedure, which has obtained a suspension of payments or which has been the subject of similar measures in a foreign country. |
Capital increase of association) |
| Authorised capital (Article 6.3. of the articles of association) |
The Board of Directors is expressly authorised to increase the share capital on one or more occasions up to a maximum amount of eighty-eight million, nine hundred and forty-nine thousand, two hundred and ninety four euros and seventy-five cents (€ 88,949,294.75) on the dates and in accordance with terms which it shall set, in accordance with Article 603 of the Companies Code. Under the same conditions, the Board of Directors is authorised to issue convertible bonds or subscription rights. This authorisation is granted for a period of five years as of the publication in the annexes to the Belgian official journal of the minutes of Extraordinary General Meeting held on 13 September 2017. In any case, within the framework of this authorisation, the share capital may never be increased to more than eighty eight million, nine hundred and forty-nine thousand, two hundred and ninety-four euros and seventy-five cents (€ 88,949,294.75). Whenever the share capital is increased, the Board of Directors will set the price, any issue premium and the issue conditions of the new shares, unless the general meeting decides on this itself. The preferential subscription right of shareholders can either be limited or abolished in accordance with Article 6.5. of the articles of association. Capital increases decided in this way by the Board of Directors may be undertaken by subscription in cash or by contributions in kind or by the incorporation of reserves or issue premiums, with or without the creation of new securities, or through the distribution of an optional dividend, in each case with due respect for the legal provisions; such capital increases may lead to the issuing of voting or non-voting shares. If the capital increases decided on pursuant to this authorisation include an issue premium, the amount of this premium, after the charging of any expenses, will be placed in an unavailable account named 'issued premium'. Like the capital, this will constitute the guarantee in respect of third parties and may be reduced or abolished only by a decision of the general meeting ruling under the conditions regarding quorum and majorities required for a capital reduction, unless it is incorporated into the capital. |
Acquisition, acceptance as a pledge and disposal (Article 6.4. of the articles The company may acquire its own shares by purchase or accept them as a pledge under conditions laid
down by law.
By decision of the extraordinary general meeting of shareholders of 3 May 2016, the Board of Directors is
authorised:
• in the context of Articles 620 ff. of the Companies Code, on behalf of the company, to acquire, accept as a pledge and dispose of the company's own shares at a unit price of not less than sixty-five per cent (65%) of the closing market price on the day prior to the date of the transaction (acquisition, disposal or acceptance as a pledge) and may not be more than one hundred and thirty-five percent (135%) of the closing market price on the day prior to the date of the transaction (acquisition, disposal or acceptance as a pledge) for a period of five years as of the publication in the annexes to the Belgian official journal of the minutes of the extraordinary general meeting of shareholders of the company of 3 May 2016, bearing in mind that at no time may the company hold more than twenty per cent (20%) of the total number of
• to acquire, accept as a pledge and dispose of its own shares on behalf of the company without the need for an additional prior decision from the general meeting of shareholders of the company, where such acquisition, acceptance as a pledge or disposal is necessary in order to avoid serious and imminent danger to the company. This authorisation is granted for a period of three years as of the publication in the annexes to the Belgian official journal of the minutes of extraordinary general meeting held on 3 May 2016. In the context of these authorisations, the company is authorised to dispose of shares acquired by the company, on or off the stock market, under conditions set by the Board of Directors, without the prior
(Article 6.5. - 6.7. of the articles of association)
In the event of a capital increase by cash contribution and without prejudice to the application of Articles 592 to 599 of the Companies Code and the RREC regulations, the preferential subscription rights of existing shareholders may not be abolished or limited unless an irreducible allocation right is granted to them when new shares are allocated. This irreducible allocation right meets the following conditions under the RREC
regulations: 1. it extends to all newly issued securities;
Issuing shares in return for a contribution in kind is only possible in application of Articles 601 and 602 of
the Companies Code.
6.6.1. Furthermore, the following conditions must be respected in the event of a contribution in kind, in
1° the contributor's identity must be indicated in the report from the Board of Directors referred to in Article 602 of the Companies Code and in the convening notice to the general meeting that is to
2° the issue price cannot amount to less than the lowest value of (a) a net asset value per share dating back no more than four months before the date of the agreement on the contribution or, if the company prefers, before the date of the deed relating to the capital increase and (b) the average
In this respect, it may be decided to deduct from the amount mentioned in the previous paragraph an amount that corresponds to the portion of the undistributed gross dividends to which the holders of the new shares would potentially not be entitled, provided that the Board of Directors specifically justifies the amount of the accumulated dividends to be deducted in its special report and explains the financial conditions of the transaction in its annual financial report;
3° unless the issue price or, in the event of the situation referred to in Article 6.6.3., the exchange ratio, as well as the applicable terms, are determined and communicated to the public at the latest on the working day following the conclusion of the contribution agreement, indicating the period during which the capital increase will actually take place, the capital increase deed will be drawn up within
4° the report referred to in point 1° above must also explain the impact of the proposed contribution on the situation of existing shareholders, in particular with regard to their share of the profit, the net asset value and the capital, as well as the impact with regard to voting rights.
| 6.6.2. The conditions laid down in Article 6.6.1. do not apply in the case of a contribution of the right to a dividend within the context of the distribution of an optional dividend, on condition that this right to a dividend is open to all the shareholders. 6.6.3. In accordance with the RREC regulations, Article 6.6.1. of these articles of association will apply mutatis mutandis in the context of mergers, de-mergers and similar transactions referred to in Articles 671 to 677, 681 to 758 and 772/1 of the Companies Code. In this case, the contribution agreement date relates to the date when the proposal for the merger or de-merger is filed. Article 6.7. Capital increase of a subsidiary with the status of an RREC In accordance with the RREC regulations, in the event of a capital increase in a subsidiary with the status of a listed institutional RREC by means of a contribution in cash at a price that is 10% or more lower than the lowest value of (a) a net asset value per share dating back no more than four months before the date of the start of the issue or (b) the average closing price of the thirty calendar days prior to date of the start |
Composition of the Board of Directors (Article 9 of the articles of association) |
may be revoked at any time. Companies Code. application of the prohibitions laid down in the RREC regulations. |
||
|---|---|---|---|---|
| of the issue, the Board of Directors draws up a report explaining the economic justification for the discount applied, the financial consequences of the transaction for the shareholders and the interest of the capital increase under consideration. This report and the valuation criteria and methods applied are commented on by the statutory auditor in a separate report. To calculate the prices of the contribution, it is possible to deduct from the amount mentioned in the previous paragraph an amount that corresponds to the portion of the undistributed gross dividends to which the holders of the new shares would potentially not be entitled, provided that the Board of Directors specifically justifies the amount of the accumulated dividends to be deducted and explains the financial conditions of the transaction in its annual financial report. If the subsidiary in question is not a listed company, the discount referred to in paragraph 1 is calculated only on the basis of a net asset value per share dating back no more than four months; all the other obligations apply. This article does not apply to capital increases fully subscribed by the company or its subsidiaries, whose capital is directly or indirectly held entirely by the company. Article 6.8. Capital reduction The company can reduce its capital in compliance with the applicable legal provisions. Shares The shares are registered or dematerialised. (Article 7.1. of the articles They are all fully paid up and without indication of nominal value. of association) The company may issue dematerialised shares by capital increase or by exchange of existing registered shares. Each shareholder can, at his own expense, request an exchange into registered or dematerialised shares. The company may create several categories of shares. The registered shares are listed in the shareholders' register held at the company's registered office. Ownership of these shares is proven exclusively by registration in the shareholders' register. Any transfer of these shares takes effect only after registration of the transfer of these shares in the shareholders' register, dated and signed by the transferor and the transferee or their proxies, or after having fulfilled the formalities required by law for the transfer of the claims. Nominative registration certificates will be issued to the shareholders. The shares are indivisible and the company recognises a single owner per security. If several people have rights with regard to the same share, the exercising of these rights will be suspended until a single person has been appointed as the owner of the security in respect of the company. |
Senior management (Article 12 of the articles of association) |
Authority (FSMA). two natural persons. Services and Markets Authority (FSMA). |
||
| Representation of the company of association) General meeting of association) |
(Article 13 of the articles | committee acting jointly. mission. Board of Directors for this purpose. expressly mandated by the Board of Directors. |
||
| (Article 23 of the articles | the same time. capital. |
|||
| Other securities (Article 7.2. of the articles of association) |
With the exception of profit-sharing certificates and similar securities, and subject to the specific legal provisions on this matter, in particular those resulting from the RREC regulations, the company can issue securities referred to in Article 460 of the Companies Code. |
letter convening the meeting or in any other way. | ||
| Declaration of transparency (Article 8 of the articles of association) |
The company's shares must be admitted for trading on a Belgian regulated market in accordance with the RREC regulations. In accordance with the provisions of the act of 2 May 2007 on the public disclosure of major holdings in issuers whose shares are admitted for trading on a regulated market and containing various provisions and in accordance with the RREC regulations, any legal or natural person acquiring shares or other securities conferring voting rights, whether or not they represent capital, is required to inform the company and the FSMA of the percentage and the number of existing voting rights it holds each time the voting rights attached to these securities reach either three per cent (3%), or five per cent (5%) or a multiple of five per cent of the total number of voting rights existing at this time or at the time when circumstances arise that render such disclosure mandatory. |
The declaration is also mandatory in the event of the transfer of securities when, as a result of this transfer, the number of voting rights falls below the thresholds referred to in sub-paragraph two.
The company is governed by a Board consisting of at least three (3) and no more than nine (9) directors, who may or may not be shareholders and who are appointed by the general meeting of shareholders, in principle for a period of four years; the duration of the mandate may never exceed six years. Their mandate
The general meeting must appoint at least three independent directors to the Board of Directors. An independent director is understood to be a director who meets the criteria set out in Article 526ter of the
Should one or more director's positions become vacant, the remaining directors are entitled to fill the vacancy until the next general meeting, which will make the definitive appointment. This right becomes an obligation whenever the number of directors actually in office no longer reaches the statutory minimum. Without prejudice to the transitional provisions, the directors are exclusively natural persons; they must fulfil the conditions of reliability and expertise laid down in the RREC regulations and cannot fall under the
The appointment of directors is subject to the prior approval of the Financial Services and Markets
Without prejudice to the transitional rules, the actual management of the company is entrusted to at least
The members of the management team must fulfil the requirements of reliability and expertise laid down in the RREC regulations and cannot fall within the application of the prohibitions laid down in the RREC regulations. The appointment of executive managers is subject to the prior approval of the Financial
The company is validly represented judicially and extra-judicially, including for deeds requiring the intervention of a public official or a notary public, either by two directors acting jointly or, in the context of day-to-day management, by a person mandated for this purpose or, where an executive committee exists and within the limits of the powers conferred upon this executive committee, by two members of this
The company is also validly represented by special representatives acting within the framework of their
The company may be represented abroad by any individual who has been expressly appointed by the
Copies or extracts of the minutes of the general meetings of shareholders and of meetings of the Board of Directors, including extracts intended for publication in the annexes to the Belgian official journal, are validly signed either by one director or by a person charged with the day-to-day management or who has been
A general meeting, known as the 'Annual Meeting' is held every year on the first Tuesday of May at 3.00 pm. If this date coincides with a public holiday, the Annual Meeting will take place on the next working day at
An extraordinary general meeting may be convened every time this is required in the interests of the company. These general meetings may be convened by the Board of Directors or by the statutory auditor(s) and must be convened when requested by shareholders representing one fifth of the company's
General meetings are held at the registered office of the company or in any other place indicated in the
General meetings and extraordinary general meetings are convened by means of an announcement
| of deliberation (Article 24 of the articles of association) |
published just once in the Belgian official journal at least thirty days before the meeting. With the exception of annual general meetings, which are held at the place, date and time indicated in the articles of association and the agenda of which is limited to the customary subjects, the notice convening the meeting must also be published thirty days prior to the meeting in a national newspaper and on the company website. Where a second convening notice is required, and insofar as the date of the second meeting has been indicated in the first convening notice, the deadline for convening this second meeting is reduced to seventeen days before the general meeting. The convening notice contains the agenda of the meeting and the proposed resolutions. Registered shareholders will receive convening notices by recorded delivery or, if expressly so requested in writing, by ordinary post, thirty days before the meeting. One or more shareholders jointly representing at least 3% of the share capital of the company can, in accordance with Article 533ter of the Companies Code, request that an item be added to the agenda of the meeting and put forward proposals for decisions with regard to items included on or to be added to the agenda. A shareholder attending or represented at the meeting is deemed to have been validly convened. Moreover, a shareholder may, before or after the general meeting that he did not attend, waive the possibility of invoking the absence or irregularity of the convening notice. To be admitted to the meeting and cast their vote, shareholders must register their shares no later than midnight (Belgian time) on the fourteenth day prior to the general meeting (hereinafter the 'registration date'), either by their inclusion in the share register or by their inclusion in the accounts of an approved account holder or a clearing body, irrespective of the number of shares held by the shareholder on the day of the general meeting. The owners of dematerialised shares wishing to take part in the meeting must provide a certificate issued by their financial intermediary or approved account holder, stating the number of dematerialised shares registered in the shareholder's name in its accounts on the registration date and for which the shareholder has declared that he wishes to take part in the general meeting. This certificate must be filed at the registered office of the company or the establishments indicated in the convening notices at the latest on the sixth day prior to the date of the meeting. Owners of registered shares express their wish to participate in the meeting to the company within the same term, by ordinary post, fax or e-mail. The company ensures that a register is kept at its registered office listing all the shareholders who have come forward, giving their name, their address or registered office, the number of shares in their possession on the registration date and with which they have stated that they wish to participate in the meeting, together with the relevant supporting documents. |
|---|---|
| Voting by proxy – Voting by correspondence (Article 25 of the articles of association) |
Any shareholder may arrange to be represented at a general meeting by an authorised representative, who may or may not be a shareholder. Proxies must be sent to the company in writing at the latest six days before the meeting; this notification can also be provided electronically, within the same term, by e-mail sent to the address given in the convening notice. |
| Joint owners, holders of usufruct rights and bare owners, secured creditors and pledgees must be represented respectively by one and the same person. |
|
| The company can provide for the possibility to vote in writing or electronically, by means of forms and following a procedure that it has established; in any case, any vote cast in this manner must reach the company no later than six days before the meeting. |
|
| Number of votes – Abstention (Article 29 of the articles of association) |
One share entitles the holder to one vote. |
| Dissolution – Liquidation (Article 39 of the articles of association) |
If the company is dissolved, for whatever reason or at whatever time, one or more liquidators appointed by the general meeting or, in the absence of such appointment, the directors in office at the time, acting together, will be charged with the liquidation. The liquidator(s) only take(s) up office after confirmation of their appointment by the commercial court. |
| In the absence of other provisions in the deed of appointment, the persons charged with the liquidation of the company enjoy the widest possible powers to this end, in accordance with the Companies Code. |
|
| The shareholders' meeting determines the mode of liquidation and the remuneration of the liquidator(s). |
|
| The liquidation is concluded in accordance with the provisions of the Companies Code. |
This annual financial report contains financial forecasts that are based on estimates and projections of the company and on its reasonable expectations. By their very nature, these estimates relate to future events and uncertainties that could cause the results, financial position, performance and current achievements to differ from the results, financial position, performance and achievements expressed or implicitly communicated by these forecasts. In view of these uncertain factors, the forward-looking statements do not comprise any guarantee.
The Board of Directors and the executive management of Home Invest Belgium NV/SA are responsible for the information provided in this annual financial report. They declare that to the best of their knowledge:
The third-party information published in this annual financial report, such as the real estate expert's report and the auditor's report, have been included with their consent. The Board of Directors and the executive management of Home Invest Belgium declare that third-party information has been faithfully reproduced in this annual financial report and, insofar as the RREC is aware and able to assure on the basis of the data published by these third parties, no fact has been omitted that would render the information reproduced inaccurate or misleading.
The annual financial reports from 2001 onwards (which include the consolidated financial statements, with an abridged version of the statutory financial statements and the complete consolidated financial statements,
the management report, the statutory auditor's report and the real estate expert's report) as well as the half-yearly reports, can be consulted on the company website.
The historical financial information is included by referral in this annual financial report.
Please refer here to the chapter entitled Risk Factors.
Translator's note: there seems to be an error here, in that the heading above appears in the PDF, but should obviously be replaced by the one below.
The Board of Directors of Home Invest Belgium declares that to the best of its knowledge:
During the financial period under review, no transaction was effected which entails an impact of more than 25% on one of the company's activity indicators within the meaning of paragraphs 91 and 92 of the CESR's recommendation on the implementation of European Commission Directive No 809/2004 on prospectuses. The publication of pro forma financial information is therefore not required.
Apart from the events occurring since the close of the financial year that are commented on in the chapter entitled Management Report, no significant changes have taken place in the financial or commercial situation of Home Invest Belgium.
The information provided below is based on the tax legislation and practices in force at the time of drafting of this annual report. It is therefore subject to modification in the future, including with retroactive effect, and is purely informative.
All shareholders and potential investors are invited to enquire of their own advisers about the tax implications in Belgium and aboard of acquiring, owning and disposing of shares in Home Invest Belgium, as well as collecting dividends and proceeds from shares in the company.
Home Invest Belgium has been recognised by the FSMA as a 'public regulated real estate company under Belgian law', abbreviated to 'public RREC' under Belgian law, since 2 September 2014. Prior to this, it fell under the tax system applicable to real estate investment funds.
In its capacity as a public RREC, the company (both individually and on a consolidated basis) is subject to the RREC legislation and is under the control of the FSMA.
The main characteristics of a public RREC are as follows:
Home Invest Belgium holds 50% of the shares in De Haan Vakantiehuizen, a company that has been granted the status of a specialised real estate investment fund. The remaining 50% are held by Belfius Insurance (25%), Tinc (12.5%) and DG Infra Yield (12.5%). A specialised real estate investment fund is subject to the programme law of 3 August 2016 and the Royal Decree of 9 November 2016 on specialised real estate investment funds. The main characteristics of a specialised real estate investment fund are as follows:
As an RREC, the company benefits from a specific tax system. The RREC is not subject to corporate taxation in Belgium (except on rejected expenses and exceptional or gratuitous advantages), insofar as at least 80% of the net profit is paid out in the form of dividends (this is not the case for the perimeter companies, unless they have the status of an REIF or institutional RREC).
Companies (other than RRECs or specialised real estate investment funds) which are taken over by the companies are liable to a specific tax (exit tax) of 12.5% (plus a crisis contribution of 2%) on their latent capital gains and exempt reserves. This percentage will be increased to 15% as of the 2021 fiscal year.
The exit tax is calculated in accordance with the provisions of circular Ci.RH.423/567.729 of 23 December 2004, the interpretation or practical application of which may alter at any time. The 'actual fiscal value' as referred to in this circular is calculated after deduction of the registration duties or VAT and can vary from the fair value of the real estate portfolio as indicated in the balance sheet of the public RREC in accordance with IFRS 13.
Profits of foreign origin may be taxed in the country in which they arise in accordance with the law applicable in that country and are exempt from tax in Belgium. The net profit that Home Invest Belgium generated in 2018 via its investment properties in the Netherlands is therefore liable to corporation tax of 25% (and 20% on the first € 200,000) in the Netherlands and is exempt from tax in Belgium. Over the next few years, corporate tax in the Netherlands is set to be gradually lowered to 20.50% (and 15% on the first € 200,000) by 2021.

| Since 1 January 2017, dividends distributed by the company have been subject to a withholding tax of 30%, subject to the derogations provided for by law. |
|---|
| Belgian natural persons who have acquired shares in the context of the management of their private assets and are liable to personal income tax are subject to the withholding tax referred to above on the dividends distributed by Home Invest Belgium. For Belgian natural persons who may allocate their shares to their professional activity, the dividends received will be included in their professional income and be taxable at the usual personal income tax rate, which means that the withholding tax can be offset. |
| For taxpayers liable to tax on legal entities, the dividends distributed by Home Invest Belgium are subject to the withholding tax mentioned above. |
| The dividends distributed are subject to the withholding tax mentioned above. Belgian companies and foreign companies with a permanent establishment in Belgium are taxed on dividends distributed by Home Invest Belgium at the corporation tax rate, without applying the 'definitively taxed income' system, subject to the proportionate share of dividends relating to foreign real estate income and dividends received and capital gains on shares realised in accordance with Article 203, §1, 2bis and §2, al. 2 of the Income Tax Code applicable to dividends distributed from 1 July 2016. The dividend will therefore be taxable in accordance with the corporation tax system or the non-residents tax at the rate of 29.58% (the base rate of 29% plus the additional 2% crisis contribution). As of 2020, the basic rate of 29% will be lowered to 25% as the additional crisis contribution is dropped. Under certain conditions, a reduced rate may be applicable. The withholding tax levied at the source can be offset in the tax declaration and any surplus can therefore potentially be reclaimed. |
| For non-residents, the dividends distributed by Home Invest Belgium are subject to a withholding tax which may, at the request of the shareholder, be reduced or declared exempt on the basis of international tax treaties preventing double taxation or in accordance with the conditions provided for by Belgian law. |
| Belgian natural persons | In Belgium, capital gains made by a natural person from the sale of shares as part of the normal management of their private assets are not taxable, while capital losses are not tax deductible. Belgian natural persons may, however, be subject to a tax of 33%, plus the additional municipal tax, the rate of which depends on the municipality of residence, if the capital gains in question are deemed to be made outside the normal management of private assets. Capital gains made by a natural person on Home Invest Belgium shares will therefore usually be exempt as being part of the normal management of private assets. Capital gains are subject to tax at 16.5%, plus the additional municipal tax in the municipality of residence, if the shares are sold to a company that does not have its registered office, main place of business or head office in a Member State of the European Economic Area and the selling shareholder has, over the past five years, owned over 25% of the rights in the company whose shares are being sold. Belgian natural persons allocating their shares to the exercising of their professional activity are taxed on the capital gains they make on the sale of these shares at the ordinary progressive rates of personal income tax, or at 16.5% if the shares have been held for more than five years. |
|---|---|
| Belgian legal entities | Capital gains made on the sale of Home Invest Belgium shares by Belgian legal entities that are liable to the tax on legal entities are, in principle, not taxable in Belgium. Capital losses suffered on the shares are not tax deductible. |
| Belgian companies and foreign companies with a permanent establishment in Belgium |
Capital gains made by a Belgian company on Home Invest Belgium shares or by foreign company on Home Invest Belgium shares allocated to its permanent establishment in Belgium are fully taxable in Belgium at the normal corporation tax rate. Capital losses (noted or suffered) are not tax deductible. |
| Non-resident natural persons or foreign companies without a permanent establishment in Belgium |
Capital gains made by non-residents, whether natural persons or companies, on the sale of Home Invest Belgium shares (with the exception of shares allocated by a foreign company to a permanent establishment in Belgium) are not, in principle, taxable in Belgium. As an exception, a non-resident natural person may be liable to tax on capital gains made on a family holding of at least 25% when the shares are sold to a company established outside the European Economic Area. Capital losses are not tax deductible in Belgium. |
Subscriptions to new shares (primary market) are not subject to the tax on stock market transactions.
However, the buying and selling and any other acquisition or disposal for valuable consideration in Belgium, via a 'professional intermediary', of existing shares (secondary market) are subject to a tax on stock market transactions currently amounting to 0.12% of the transaction price. The amount of the tax on stock market transactions is limited to € 1,300 per transaction and per party at the moment.
The following persons are exempt from the tax on stock market transactions in all circumstances:

Companies that request recognition as RRECs or that merger with an RREC are liable to a specific tax known as the exit tax.
[(Total number of shares at the close of the financial year)- (total number of shares held by parties who made themselves known through a transparency notice in accordance with the law of 2nd May 2007)]/[Total number of shares at the close of the financial year].
The estimated rental value (ERV) is the rental value which, in the view of the real estate expert, corresponds to a market rent.
The Royal Decree of 13 July 2014 implementing the Act of 12 May 2014 on regulated real estate companies, as amended by the act of 22 October 2017 and the Royal Decree of 23 April 2018.
Net Asset Value or net value per share according to IFRS.
The International Financial Reporting Standards (IFRS) are a set of accounting principles and valuation rules drawn up by the International Accounting Standards Board, which serve to facilitate international comparison between European listed companies. European listed companies have to apply these standards in their consolidated accounts from the financial year that begins after 1 January 2005. Belgian RRECs also have to apply these standards in their statutory accounts as of the financial year that starts on 1 January 2007.
Interest Rate Swap is an agreement between two parties to exchange interest rates for a pre-determined period of time. IRS is often used to cover exposure to the risk of interest rate hikes: in this case, a floating rate is converted into a fixed rate.
The investment value is determined by the real estate expert as the most probable value that can be obtained on the date of the valuation under normal selling conditions, between willing and well-informed parties, without deducting transfer duties, previously referred to as 'deed in hand'.
The acquisition value is the value agreed between the parties on the basis of which the transaction is carried out. If transfer duties were paid, these are included in the acquisition value.
The occupancy rate is the average percentage of contractual rents generated by the occupied properties over a given period, plus the rental guarantees on the unoccupied properties, compared with the total in rents of the occupied properties and the estimated rental value of the unoccupied properties.
This is the occupancy rate for the total real estate investments available for rental, excluding (i) buildings undergoing renovation, (ii) buildings being commercialised for the first time, (iii) buildings being sold and (iv) furnished apartments being let for the short term.
(Gross dividend for the financial year)/ (Share price on the last day of trading of the financial year).
(Contractual annual gross rents + estimated rental value of vacant spaces)/ (fair value of the real estate investments available for rental).
The year in which the property was built or last underwent major renovation.
Net Asset Value or net value per share according to EPRA best practices.
This is the net result (group share) excluding the portfolio result and the variations in fair value of financial assets and liabilities. This term is used in accordance with EPRA Best Practices Recommendations.
Coupon detachment date.
The fair value is equal to the investment value (see above for the definition), after deduction of transfer costs, calculated as follows:
• For property likely to be sold per unit or assets with an investment value of less than € 2.5 million: subject to deduction of 10% (Flemish Region) or 12.5% (Brussels-Capital Region and Walloon Region);
For property that is not likely to be sold unit by unit or with and investment value of more than € 2.5 million: subject to deduction of a fixed amount of 2.5%1 .
The shareholder's return is equal to the dividend of the financial year plus the increase in the net asset value during the financial year.
Medium- or long-term credit that can be drawn in the form of one or more advances, which may or may not be renewable in the short term. The interest rate is set for short periods and is variable. In this way, medium- or longterm investments can be financed at a floating short-term interest rate, which is more advantageous.
This is the level of debt as calculated in accordance with the RREC-RD. This means that for the calculation of the level of debt, participations in associated companies and joint ventures are processed according to proportionate consolidation.
This level of debt is calculated in the same way as the level of debt (RREC-RD), but based on and reconcilable with the consolidated balance in accordance with IFRS, in which participations in associated companies and joint ventures are processed through changes in equity.
This consists of (i) the real estate investments and (ii) the participations in associated companies and joint ventures change in equity.
The transfer of ownership of real property is in principle liable to transfer duties. The amount depends on the geographic location of the property, the transfer method and the capacity of the buyer.
The actual rate of taxation of the transfer duty can fluctuate between 0% and 12.5%.
The main possible methods of transferring real property and the related duties are as follows:
Equity divided by the number of shares in circulation (after deduction of own shares).
Total volume of shares traded during the financial year divided by the total number of shares.
(Total gross dividend for the financial year)/statutory distributable result in the sense of art. 13, §1 of the RREC-RD).
The set date on which a shareholder must hold securities in order to be entitled to payment of the dividend in proportion to the securities that he owns on this date.
Home Invest Belgium has used Alternative Performance Measures (APM) within the meaning of the Guidelines issued by the European Securities and Markets Authority (ESMA) on 5 October 2015 in its financial communication for many years. A number of these APMs are recommended by the European Public Real Estate Association, EPRA, while others were established by the sector or by Home Invest Belgium to provide the reader with a better understanding of the company's results and performances.
Performance indicators that are defined by the IFRS or by law and indicators that are not based on items in the income statement or the balance sheet are not considered to be APMs. The APMs are defined in the notes to the annual accounts.
This is the percentage of financial debt with a fixed interest rate compared to the total financial debt.
The numerator corresponds to the sum of fixed-rate borrowing plus floating-rate debts after conversion into fixedrate debts via IRS contracts in effect at the end of the financial year. The denominator corresponds to the total amount of financial debt drawn on the closing date.
A significant portion of the company's financial debts are concluded at floating rates. This APM is used to measure the risk associated with interest rate fluctuations and its potential impact on the results.
| 2018 | 2017 | |
|---|---|---|
| Fixed-rate financial debt | 40,000,000 | 40,000,000 |
| Floating rate debt converted into fixed-rate debt via IRS | 180,000,000 | 143,000,000 |
| Total fixed-rate debt | 220,000,000 | 183,000,000 |
| Total floating-rate debt | 43,500,000 | 52,000,000 |
| Total debt | 263,500,000 | 235,000,000 |
| Coverage rate | 83.49% | 77.87% |
The interest costs (including the credit margin and the cost of the hedging instruments) divided by the weighted average financial debt over the period in question.
The numerator corresponds to the sum of the net interest costs included in item XXI of the income statement adjusted to take account of the interim interest included in the assets.
The denominator corresponds to the average financial debt calculated over the period in question.
The company is partly financed by debt. This APM is used to measure the average cost of the interest paid and its impact on the results. It also enables an analysis of the evolution of the debt over time.
| 2018 | 2017 | |
|---|---|---|
| Net interest charges (heading XXI) | 4,672,338 | 3,548,571 |
| Interest during construction | 497,040 | 676,468 |
| Total cost of financial debt | 5,169,378 | 4,225,039 |
| Weighted average debt | 235,015,068 | 208,947,671 |
| Average funding cost | 2.20% | 2.02% |
This is the Net Asset Value (NAV), adapted to include real estate and other investments to Fair Value excluding certain items that are not expected to materialize in a long-term business model.
Home Invest Belgium uses this notion to share shareholders ' equity (after deducting shares), before the non-cash effects of the revaluation of the hedging instruments and to deferred display taxes.
This APM is used to calculate the net asset value after adjustment of the value of the IRS contracts.
| 2018 | 2017 Restated | |
|---|---|---|
| Value of net assets | 269,003,279 | 215,555,079 |
| Number of shares at the end of the period (excl. own shares) | 3,288,146 | 3,288,146 |
| IFRS NAV per share | 81.81 | 65.56 |
| 2018 | 2017 Restated | |
| Value of net assets | 269,003,279 | 215,555,079 |
| Fair value of financial instruments | 9,667,059 | 8,053,358 |
| Deferred taxes | 1,031,150 | 774,669 |
| EPRA NAV | 279,701,488 | 224,383,106 |
| Number of shares at the end of the period (excl. own shares) | 3,288,146 | 3,288,146 |
| EPRA NAV per share | 85.06 | 68.24 |
The EPRA result is the net result (share group) excluding the portfolio result and the variations in the Fair Value of the non-effective interest hedges.
This term is used in accordance with The Best Practices Recommendations of EPRA.
The net result of the core activities is the net result adjusted for the following income statement items:
XVI. Result of sales of investment properties
XVIII. Variations in the fair value of investment properties
XIX. Other portfolio results
XXIII. Variations in the fair value of financial assets and liabilities. Net income from core activities per share is calculated based on the average number of shares during the period
This APM measures the profitability of the company, without regard to the result of the change in the value of the assets or liabilities on the portfolio and gains or losses on the sale of investment properties and the other result of the portfolio and without regard to the arbitration of the portfolio.
| 2018 | 2017 Restated | |
|---|---|---|
| NET RESULT | 68,777,725 | 11,822,573 |
| XVI. Result of sales of investment properties | -610,185 | -719,633 |
| XVIII. Variations in the fair value of investment | -59,413,636 | -824,629 |
| XIX. Other portfolio result | 171,278 | 774,669 |
| XXIII. Variations in the fair value of financial assets and liabilities | 1,613,701 | -1,226,658 |
| EPRA RESULT | 10,538,883 | 9,826,322 |
| Number of shares at the end of the period (excl. own shares) | 3,288,146 | 3,190,318 |
| EPRA RESULT PER SHARE | 3.21 | 3.08 |
This alternative performance indicator measures the company's operational profitability as a percentage of rental income and is calculated by dividing the "operating profit before the result on the portfolio " by "the real estate result ".
This APM is used to assess the operating performance of the company.
| 2018 | 2017 Restated | |
|---|---|---|
| Operating result before result on portfolio | 15,456,342 | 13,792,187 |
| Property result | 21,724,057 | 20,435,406 |
| Operating margin | 71.15% | 67.49% |
All the information concerning the APMs included in this registration document has been checked by the statutory auditor.
| 2019 | |
|---|---|
| Publication of the annual financial report on the website | Friday 29 March |
| Ordinary general meeting of the financial year 2018 | Tuesday 7 May |
| Interim statement: results on 31 March 2019 | Tuesday 7 May |
| Payment of the final dividend of the financial year 2018 | Friday 17 May |
| Half-year financial report: results on 30 June 2019 | Thursday 5 September |
| Interim statement: results on 30 September 2019 | Friday 15 November |
| 2020 | |
| Annual press release on the financial year 2019 | Thursday 20 February |
| Publication of the annual financial report on the website | Friday 3 April |
| Ordinary general meeting of the financial year 2019 | Tuesday 5 May |
| Interim statement: results on 31 March 2020 | Tuesday 5 May |
| Payment of the dividend of the financial year 2019 | Friday 15 May |
| Half-year financial report: results on 30 June 2020 | Thursday 3 September |
| Interim statement: results on 30 September 2020 | Friday 13 November |
As Home Invest Belgium has opted for Dutch as its official language, the annual financial report in Dutch is the sole official version.
The French and English versions are translations produced under the responsibility of Home Invest Belgium.
Communication Manager: Laure-Anne Blavier
Design: Chris Communications
Photo credit: Yvan Glavie
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.