AI Terminal

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

K-Fast Holding

Earnings Release Jul 22, 2025

2933_10-q_2025-07-22_15839da3-e65d-443e-9976-5294ad2841cb.pdf

Earnings Release

Open in Viewer

Opens in native device viewer

Strängnäs Spoven 1 – 72 Lateral Low-Rise apartments, tenants scheduled to move in July 2025.

JANUARY –JUNE

"We will offer the market attractive residential properties based on our concept houses and, through K-Prefab, provide complete structural solutions for a range of different sectors."

THE QUARTER AND PERIOD IN BRIEF

January–June

Property Management

Rental income for the quarter amounted to SEK 310.0 million (155.8) in the quarter, and to SEK 471.2 million (302.6) for the period, an increase of 99 and 56 percent respectively year-on-year. The increase was primarily due to K-Fastigheter consolidating Brinova Fastigheter AB as of 1 April 2025. Net operating income for the Property Management operating segment amounted to SEK 323.8 million (194.9) and profit from property management increased by 93 percent to SEK 116,6 million (60.3), corresponding to SEK 0,33 per share (0.25) adjusted for non-controlling interests. The occupancy rate was 94.4 percent (94.3) at the end of the period, against 96.4 percent at the beginning of the period. In parallel, the surplus ratio improved to 68.7 percent (64.4). Changes in the value of completed investment properties amounted to SEK -81.5 million (-99,9) in the period.

Construction

Income from the Construction operating segment in the period totaled SEK 1,021.5 million (869.8), including percentage of completion revenue recognition for ongoing new construction of SEK 63,8 million (167.7). Gross profit amounted to SEK 116.6 million (223.9) and profit before changes in value but including percentage of completion revenue recognition totaled SEK 58.6 million (169.9), corresponding to SEK 0,26 per share (0.70). Income and profit were positively impacted by developments in the prefab operations and negatively impacted by low percentage of completion revenue recognition, primarily due fewer construction starts during the period compared to the corresponding period in the previous year. The number of apartments under construction at the end of the period totaled 2,051 (1,731). Construction started on 176 (467) apartments in the period.

Group

  • Profit for the quarter was SEK -49,2 million (52.5), and profit for the period was SEK -54,5 million (87.9), corresponding to SEK -0,24 (0.34) per share. A contributing factor to the negative profit for the period was a decline in the value of the Group's interest rate derivatives, amounting to SEK -111,0 million (22,6) in the period. This was driven by lower long-term market interest rates.
  • At the end of the period, the value of investment properties amounted to SEK 24,037.1 million (15,616.5), an increase of 54 percent compared to 31 December 2024, primarily impacted by the consolidation of Brinova from 1 April 2025.
  • At the end of the period, long-term net asset value (NAV), which has been adjusted for the acquisition of Brinova, amounted to SEK 6,005,4 million (6,206.5), corresponding to SEK 24,41 per share (25.23), a decrease of 3 percent compared to 31 December 2024 and by 1 percent on 30 June 2024.
  • The interest coverage ratio for the rolling 12 months amounted to a multiple of 1.6 (1.5). The equity-asset ratio was 29.6 percent (30.4), and the debt-toequity ratio was 58.3 percent (59.1).

Significant events in the second quarter

• On 1 April 2025, K-Fastigheter completed the divestment of its property

portfolio in region South to Brinova. As consideration, K-Fastigheter received 132.5 million shares, corresponding to 57.6 percent of the votes, in Brinova. From the completion date of 1 April 2025, Brinova comprises a subsidiary of the K-Fastigheter Group and has been consolidated in K-Fastigheter's financial reports.

  • On 10 April 2025, K-Fastigheter published its Annual Report for 2024. The Notice convening the Annual General Meeting was published on 21 April 2025. The Annual General Meeting was held on 21 May 2025. Current Board members and Chairman Erik Selin were re-elected by the AGM. The AGM also adopted a resolution stating that no dividends be paid for the financial year 2024. The Board also obtained authorization to issue, in the period until the next AGM is held, on one or more occasions, a maximum of 25,000,000 new shares with or without departure from shareholders' pre-emptive rights.
  • On 30 April 2025, K-Fastigheter published its Interim Report for the period January to March 2025.
  • On 30 April 2025, K-Fastighter divested a property portfolio in Gävle and Uppsala to K-Fast Kilen AB, which is 51 percent owned by K-Fastigheter and 49 percent by Kilenkrysset. The portfolio includes 288 apartments under management, 133 apartments under construction, 176 apartments where building permits have been granted but construction has yet to start, and building rights for an additional 242 apartments which are currently in the planning stage. The annual rental value of the 288 apartments currently under management amounts to SEK 41 million. Once all properties in the portfolio are completed, the total market value is expected to reach approximately SEK 2,300 million, comprising 54,725 square meters of residential space across 839 apartments, with an annual rental value of SEK 127 million. The transaction was carried out at a property value of SEK 700 million and provided K-Fastigheter with liquidity inflow of approximately SEK 220 million upon completion.
  • On 5 June and 13 July 2025, K-Fastigheter announced that it had first signed a Letter of Intent and subsequently a binding transfer agreement (subject to financing) with an international investor regarding the divestment of a property portfolio in the Gothenburg area. The portfolio comprises 681 apartments, of which 264 are under management and 417 are under construction. The annual rental value of the completed properties amounts to SEK 38 million, while the expected rental value of the properties sold through forward sale is approximately SEK 69 million. The transaction is based on an agreed property value of SEK 1,888 million and is expected to provide K-Fastigheter with liquidity inflow of approximately SEK 592 million during the period 2025 to 2027. The portfolio sold by K-Fastigheter will form the foundation of the fund established by the buyer. The parties will jointly manage the property fund through a newly formed company, in which K-Fastigheter will hold a 40 percent ownership stake of the company. The ambition is for the joint company's mandate to grow in both scale and scope as the newly established fund expands and additional propertyfocused funds are launched, initially targeting residential properties in Sweden's major metropolitan areas.
  • On 23 June 2025, K-Fastigheter established a Green Framework aimed at supporting the financing of the company's commitment to sustainable construction.
  • On 26 June 2025, K-Fastigheter issued senior unsecured green bonds in the amount of SEK 500 million under a framework of up to SEK 1,000 million. The green bonds have a three-year maturity and carry a floating interest rate of 3-month STIBOR plus 600 basis points. The net proceeds, received on 3 July 2025, have primarily been used to refinance existing debt in accordance with the Green Framework.
  • On 30 June 2025, K-Fastigheter divested a property portfolio in Gothenburg to Willhem AB. The portfolio comprises 294 apartments with a rental value of SEK 46 million. The agreed property value was SEK 875 million and provided K-Fastigheter with liquidity inflow of approximately SEK 289 million upon closing.
  • During the period, the Group completed a project in Strängnäs comprising 45 apartments and a partial phase in Ballerup (Denmark) comprising 36 apartments. In addition, the Group commenced construction of a project in Gävle comprising a total of 176 apartments.
  • During the period, K-Fastigheter's associated company Novum Samhällsfastigheter commenced construction of a school in Rydöbäck. The tenant is NREP, and the school is expected to be completed in 2027.

Significant events after the end of the period

• On 3 July 2025, K-Fastigheter took ownership of the building right Järfälla Veddesta 2:65 from Kungsleden. The building right is expected to comprise 19,984 square meters of lettable area, distributed over 330 residential units and 782 square meters of commercial space (LOA). Once fully completed, the estimated rental value is expected to amount to approximately SEK 67 million, with construction expected to start in the first half of 2026.

Key performance indicators* (SEK m) 2025
Jan–Jun
2024
Jan–Jun
2024
Jan-Dec
Property Management
Income 473.0 302.8 607.9
Net operating income 323.8 194.9 401.2
Profit from property management 118.9 60.3 135.1
Earnings per share (SEK)** adjusted for non
controlling interest
0.34 0.25 0.56
Construction
Income 1,021.5 869.8 1,855.0
Gross profit 116.6 223.9 398.3
Profit before changes in value 58.6 169.9 284.6
Earnings per share (SEK)** 0.24 0.70 1.16
Profit/loss for the period -62.0 87.9 74.8
Long-term net asset value (NAV) 6,009.5 6,053.2 6,206.5
SEK per share (SEK)** 24.43 24.61 25.23
Interest coverage ratio,
multiple (rolling 12 months)
1.6 1.5 1.6
Equity/assets ratio, % 29.6% 30.0% 30.4%
Debt-to-equity ratio, % 58.3% 59.4% 59.1%
Lettable area, m2 706,954 380,491 359,020
Number of apartments under management 7,506 5,160 4,985
Number of apartments in construction 2,051 1,731 2,052
Of which in wholly or partly owned subsidiaries 1,977 1,731 1,978
Number of construction starts, apartments 176 467 928
Of which in wholly or partly owned subsidiaries 176 467 854

* Key performance indicators (definitions and information about KPIs) can be found at https://www.k-fastigheter.com/for–investerare/avstamningar–och–definitioner. **Adjusted for completed new issues in 2024.

COMMENTS FROM THE CEO

A QUARTER MARKED BY TRANSITION, FOCUS, AND OPTIMISM FOR THE FUTURE

I would like to begin this CEO statement by welcoming Brinova to the K-Fastigheter family. Since 1 April, K-Fastigheter has held 57.6 percent of Brinova, while Brinova simultaneously assumed ownership and management of K-Fastigheter's properties in Region South — effectively constituting a reverse acquisition that makes Brinova a subsidiary.

S0ur earnings capacity from completed investment properties increased by 18 percent in the second quarter, compared with the corresponding figure for the first quarter of this year, prior to the Brinova transaction. At the same time, we have divested properties resulting in a net decrease in rental income of SEK 67 million. Without these divestments, the increase in rental value would have been 31 percent. The increase speaks for itself and clearly demonstrates the shareholder value generated by the deal. A successful transaction should benefit both parties, and it is clear that Brinova's other shareholders also stand to gain from the deal. The economies of scale that motivated the transaction are now being realized, as seen in improved financing terms - a 30 b.p. reduction on refinanced debt for Brinova following the expansion with K-Fastigheter's region South portfolio.

The second quarter has also brought several other important developments for K-Fastigheter. During the quarter, we continued to align our operations with an increasing focus on the historically most profitable part of our business - the Construction operating segment - while property ownership is being concentrated within Brinova and K-Fast Kilen. Since our listing in 2019, the Construction segment has accounted for about 80 per cent of our earnings. This segment encompasses the business areas of Project Development, Prefab, and Building.

During the quarter, we announced three separate transactions that will

contribute a total net liquidity of approximately SEK 1,101 million — of which SEK 509 million was added in the second quarter, just over SEK 200 million will be received over the coming six months, and more than SEK 400 million in 2026 and 2027. These transactions highlight the attractiveness of our concept buildings — Low-Rise, Apartment Block and Lateral Low-Rise.

Completed transactions:

  • Divested properties and projects in Gävle and Uppsala to K-Fast Kilen AB, a joint venture in which K-Fastigheter holds 51 percent and Kilenkrysset 49 percent. We are pleased to deepen our collaboration with Kilenkrysset and continue the development of K-Fast Kilen, which will have newly constructed rental properties with a total value of just over SEK 5 billion upon completion of ongoing projects.
  • Sale of two properties in Gothenburg to Willhem.
  • Sale of three completed properties and three ongoing projects in the Gothenburg area to an international institutional investor. During the second quarter, a Letter of Intent was entered into, which was formalized as a signed share purchase agreement after the end of the period. The completed properties will be transferred on 30 September 2025, and the properties currently under construction will be transferred upon completion during 2026 and 2027.

As part of this transaction, K-Fastigheter and the buyer will also establish a joint venture company in Sweden for the management of real estate funds, in which K-Fastigheter will hold a 40 percent ownership stake. The institutional investor successfully operates similar ventures in other countries, and K-Fastigheter is now becoming part of its Swedish initiative. The divested portfolio will serve as the foundation for the company's first fund in Sweden. In the joint venture, K-Fastigheter's expertise in the property market and property management will be combined with the institutional investor's experience in capital raising

3

COMMENTS FROM THE CEO (CONT.)

and institutional asset management. As an operator within Property Development, we are able to collaborate from an early stage to identify opportunities and projects that the fund may later wish to acquire and manage. This represents a step toward a more secure and capitallight business model, where projects can often be initiated with the knowledge that they will be divested upon completion. It is a strong

complement to the otherwise cyclical transaction market for both rental and owner-occupied housing.

On 26 June 2025, K-Fastigheter issued senior unsecured green bonds in the amount of SEK 500 million under a framework of up to SEK 1,000 million. The green bonds have a three-year maturity and carry

"We aim to offer the market attractive residential properties based on our concept buildings, and through K-Prefab, provide complete frame solutions for a range of sectors."

a floating interest rate of 3-month STIBOR plus 600 basis points. The net proceeds, received on 3 July 2025, have primarily been used to refinance existing debt in accordance with the Green Framework K-Fastigheter established in the quarter.

Overall, K-Fastigheter reached several important milestones in the quarter, highlighting the fact that we are much more than the traditional real estate company we are often perceived to be — particularly as our construction contracting operations have not received the recognition they deserve. We aim to offer the market attractive residential properties based on our concept buildings, and through K-Prefab, provide complete frame solutions for a range of sectors. Ownership of residential-focused properties is now concentrated in Brinova and K-Fast Kilen, maximizing shareholder value. Through the completed transactions and the issuance of green bonds, we have laid the foundation for stable and promising development of the Group. In closing, I would also like to welcome Kilenkrysset as a shareholder of K-Fastigheter. In addition to our collaboration through the joint venture K-Fast Kilen, Kilenkrysset also became one of our largest shareholders during the quarter.

Jacob Karlsson, CEO, July 2025

CONSTRUCTION

The Group's Building operations comprise activities in project development, prefab manufacture of frame solutions and construction management, which are divided into the business areas Project development, Prefab and Building. The operations are carried out in offices in Hässleholm, Malmö, Gothenburg and Stockholm, with six production plants for prefab elements located in Hässleholm, Östra Grevie, Vara, Hultsfred, Katrineholm and Strängnäs, as well as a factory for lightweight construction elements in wood in Hässleholm. In total, the Construction operations had 501 employees at the end of the period.

The operations within project development are based on acquisitions, primarily of building rights, but also of land without planning permission, where our own architects, ground projectors and zoning and planning permission officers pursue detailed plans and planning permission for the Group's concept buildings, developed in-house: Low-Rise, Lateral Low-Rise and Apartment Block, as well as a proprietary concept building for commercial premises, K-Commercial. For more information on K-Fastigheter's concept buildings, see page 19. At the end of the period, the project development portfolio comprised 1,536 apartments in various stages, of which 877 in the planning application process.

Under the K-Prefab brand, the Group pursues frame construction for complete frame solutions in wood and concrete for housing, properties for public use, industrial and warehousing properties, infrastructure and agriculture. The frame construction operations include construction, production and assembly using in-house personnel, and the frame solutions comprise sandwich walls, homogeneous interior walls, elevator shafts and joists with embedded installations for electricity, water and ventilation, external wall units, balconies and stairs. K-Prefab's customers comprise Group companies, where all frame elements included in the Group's concept buildings are supplied by K-Prefab, as well as external operators. Prefabrication frames ensure better working conditions, superior cost and quality control, reduces waste and improves compatibility, production and just-in-time delivery for our projects. At the end of the period, K-Prefab had 84 ongoing frame construction contracts, with a total remaining order value of SEK 1 134,2 million

(1,150.2), and during the period K-Prefab secured several major orders, primarily for frame deliveries for residential construction.

The Group's construction operations are responsible for building and completing the Group's concept buildings. Working with a high degree of prefabrication, repetitive processes and specialized tasks ensures efficient cost control and an effective construction process. At the end of the period, the building operations had 18 ongoing construction projects relating to concept buildings, with an outstanding order value of SEK 1,827.9 million (1,652.8) divided over

2,051 apartments, as well as the construction of Hässleholm Rusthållaren 3 & 4.

Rusthållaren encompasses 8,000 square meters of lettable area, much of which will be home to the Group's new head office. 176 apartments were started during the quarter.

(SEK m) 2025
Jan–Jun
2024
Jan–Jun
2024
Jan-Dec
Income 1,021.5 869.8 1,855.0
of which concept building 676.5 654.9
of which other construction 345.1 215.0
Gross profit 116.6 223.9 398.3
Profit before tax 58.6 169.9 284.6
Earnings per share (SEK) 0.24 0.70 1.16
Outstanding order value concept buildings 1,827.9 1,652.8 1,971.4
Outstanding order value other construction 1,134,2 1,150.2 1,056.0
Number of construction starts for
apartments in the period
176 467 928
Of which in wholly or partly owned
subsidiaries
176 467 854
Number of apartments in construction at
the end of the period
2,051 1,731 2,052
Of which in wholly or partly owned
subsidiaries
1,977 1,731 1,978
Number of apartments in project
development at the end of the period
1,536 2,488 1,893

Construction projects in progress

Property Municipality Sold /
expected
transfer
Housing Lettable
area, m2
Rate of
completion*
%
Östra Vildrosen 1 "Hus C" Västerås 29 1,914 99%
Utby 3:113 Ale Q2 2026 118 7,661 70%
Sågklingan 14 Västerås 119 7,413 84%
Sandryggen 4 Lund 72 4,155 24%
Notarien 21 Eskilstuna 109 6,919 0%
Vapenrocken 3 Västerås 168 10,259 22%
Sävenäs 131:14 Gothenburg Q2 2027 173 9,957 45%
Gårdsten 7:5 Gothenburg Q1 2027 126 7,254 25%
Spoven 1 Strängnäs K-Fast Kilen 72 4,573 97%
Sätra 108:20 phase 1 Gävle K-Fast Kilen 133 8,780 48%
Sätra 108:20 phase 2 Gävle K-Fast Kilen 176 11,302 0%
Rödspoven 1 Strängnäs K-Fast Kilen 107 6,621 50%
Myrspoven 1 Strängnäs K-Fast Kilen 102 6,553 0%
Mjärden 3 & 4 Örebro K-Fast Kilen 161 9,876 0%
Pederstrup Ballerup (DK) Brinova 117 8,508 99%
Viktoria 22 Helsingborg Brinova 41 3,125 43%
Skjutskontoret 3 Malmö Brinova 154 8,997 26%
Rickeby 1:48 Vallentuna 74 2,322 59%
TOTAL 2,051 126,188
*Income invoiced in proportion to total construction
Project Development
Property Municipality Sold /
expected
transfer
Housing Lettable
area, m2
Sätra 108:20 phase 3 Gävle K-Fast Kilen 242 16,702
Mjärden 1 & 2 Örebro K-Fast Kilen 163 10,310
Ekeby 3:206 et. al Eskilstuna 50 3,928
Förvaltaren 2 Eskilstuna 92 4,894
Veddesta Etapp 1 Järfälla 149 9,087
Veddesta Etapp 2 Järfälla 181 11,679
Kvarnhög 19 Malmö 18 1,654
Getängen 22 Borås 243 15,552
Långeberga 4:6 Helsingborg 194 14,121
Hemmesta C Värmdö 133 9,141
Husensjö 8:11 Helsingborg 71 4,314
TOTAL 1,536 101,383

PROPERTY MANAGEMENT

Within the Property Management segment, the Group manages properties that have been either developed or acquired through wholly or partly owned subsidiaries. Brinova Fastigheter AB and K-Fast Kilen AB are the two largest partly owned subsidiaries. Both are integrated into the K-Fast Group, although Brinova Fastigheter AB operates as an independent company. At the end of the period, the segment had 99 employees, of whom 83 were employed by Brinova Fastigheter AB.

As of the reporting date, the Group's directly and indirectly owned management portfolio comprised approximately 462,107 square meters of residential space across 7,506 apartments, 116,200 square meters of community service properties, and 128,647 square meters of commercial space.

Of the property holding, 44 percent was built after 2020 and a total of 70 percent after 2010. At the end of the period, K-Fastigheter's rental value amounted to SEK 1,293.9 million, and the contracted rental

(SEK m) 2025
Jan–Jun
2024
Jan–Jun
2024
Jan-Dec
Income 473.0 302.8 607.9
Net operating income 323.8 194.9 401.2
Profit from property management 118.9 60.3 135.1
Earnings per share (SEK) adjusted for
non-controlling interest
0.34 0.25
Number of apartments under
management
7,506 5,160 4,985
Lettable area, m2 706,954 380,491 359,020
Housing, m2 462,107 337,697 320,819
Community service properties, m2 116,200 0 0
Premises, m2 128,647 42,794 38,201
Rental value 1,293.9 706.7 679.1
Rental value, SEK/m2 1,830 1,857 1,822
Financial occupancy rate, % 94.4% 94.3% 96.4%
Surplus ratio, % 68.7% 64.4% 66.5%
Loan-to-value ratio, completed
investment properties,%
60.2% 61.9% 60.4%

income totaled SEK 1,221.1 million. 67 percent of the rental value relates to residential properties or associated lettings (e.g. parking). The largest commercial tenant accounts for approximately 2 percent of the total rental value, while the ten largest commercial tenants together account for approximately 12 percent of the total rental value.

Brinova Fastigheter AB

Since 1 April 2025, K-Fastigheter has held a 57,6 percent ownership stake in Brinova Fastigheter AB. The primary objective of the transaction with Brinova is to create a leading operator in the residential segment in Sweden. With a geographically focused portfolio and increased scale, Brinova is expected to generate operational leverage and synergies in property management, as well as improved financing terms. Brinova operates as an independent company and is listed on Nasdaq Stockholm MidCap.

The company primarily develops and manages residential and community service properties, with a focus on southern Sweden and the Öresund region, and a strong presence in cities such as Helsingborg, Landskrona, Malmö, and Kristianstad. The company's management

model is based on in-house personnel, proximity to properties and tenants, strong local market knowledge, and deep local engagement. As of 30 June 2025, the property portfolio comprised approximately 637,600 square meters of residential, community service, and commercial space, with a total market value of SEK 18,050.6 million. For more information, see www.brinova.com.

K-Fast Kilen AB

K-Fast Kilen AB is a joint venture between K-Fastigheter and Kilenkrysset, focused on the development, construction, and management of K-Fastigheter's concept buildings in the Mälardalen region. K-Fastigheter holds a 51 percent stake in the company, while Kilenkrysset owns the remaining 49 percent. K-Fastigheter is responsible for the technical and financial management of the portfolio. As of 30 June 2025, the property portfolio comprised approximately 35,217 square meters of residential and commercial space, with a total market value of SEK 1,487.5 million. In addition, the K-Fast Kilen Group currently has 751 apartments under construction and 405 apartments in project development, with a total market value of approximately SEK 3,248.9 million.

Property value, of 30 June 2025: SEK 20,627.3 million. Rental value of 30 June 2025: SEK 1,293.9 million

PROPERTY PORTFOLIO

Completed investment properties

Lettable area, m2 Property value
Rental value
Occupancy rate Contractual rent Operating costs* Operating surplus
Apartments Housing Community
service properties
Premises Total SEK m SEK/m2 SEK m SEK/m2 % SEK m SEK m SEK/m2 SEK m SEK/m2
K-Fast Holding AB 360 23,890 0 10,247 34,137 1,089.2 31,907 62.4 1,828 97.1% 60.6 14.8 434 45.7 1,340
K-Fast Kilen AB 543 35,217 0 0 35,217 1,487.5 42,238 76.8 2,179 96.4% 74.0 15.3 434 58.7 1,665
Brinova Fastigheter AB 6,603 403,000 116,200 118,400 637,600 18,050.6 28,310 1,154.8 1,811 94.1% 1,086.6 340.0 533 746.6 1,171
Total 7,506 462,107 116,200 128,647 706,954 20,627.3 29,178 1,293.9 1,830 94.4% 1,221.1 370.1 524 851.0 1,204

Construction projects in progress

Lettable area, m2 Property value Rental value Investment (including land), SEK m**
Apartments Housing Community
service properties
Premises Total SEK m SEK/m2 SEK m SEK/m2 Estimated Accrued Carrying amount
K-Fast Holding AB 914 55,243 0 289 55,532 2,786.0 50,170 145.4 2,618 2,191.5 1,153.9 1,444.7
K-Fast Kilen AB 751 47,705 0 0 47,705 2,140.0 44,859 114.0 2,389 1,725.2 683.8 889.2
Brinova Fastigheter AB 312 20,630 0 1,100 21,730 1,284.9 59,130 67.6 3,111 1,284.9 731.2 880.0
Total 1,977 123,577 0 1,389 124,966 6,210.9 49,701 327.0 2,616 5,201.6 2,568.9 3,214.0
External construction 74

Summary

Lettable area, m2 Property value Rental value Carrying amount
Apartments Housing Community
service properties
Premises Total SEK m SEK/m2 SEK m SEK/m2 SEK m
Completed investment properties 7,506 462,107 116,200 128,647 706,954 20,627.3 29,178 1,293.9 1,830 20,627.3
New construction in progress 1,977 123,577 0 1,389 124,966 6,210.9 49,701 327.0 2,616 3,214.0
Project development in progress 1,536 100,601 0 782 101,383 4,722.1 46,577 268.1 2,644 92.7
Other 103.1
TOTAL 11,019 686,285 116,200 130,818 933,303 31,560.3 33,816 1,889.0 2,024 24,037.1

* Operating expenses including property administration costs: SEK 97/square metre.

** Accrued investment refers to the total costs incurred in each construction project. The carrying amount refers to the consolidated value adjusted for Group eliminations and includes the accrued change of SEK 580.7 million in the value of investment properties.

Current earnings ability (SEK m)

SEK m Completed investment
properties
Ongoing
construction
Total of which Brinova
Rental value 1,293.9 327.0 1,620.9 1,222.4
Vacancy -72.8 -6.5 -79.4 -69.6
Rental income 1,221.1 320.4 1,541.5 1,152.8
Operating costs* -370.1 -57.3 -427.4 -350.0
Operating surplus 851.0 263.1 1,114.1 802.8
Central administration -47.9 0.0 -47.9 -43.2
Net interest income** -412.6 -122.9 -535.5 -385.1
Profit from property management 390.4 140.2 530.7 374.6
Minority share of profit from property management 158.3 37.1 195.3
Area, 000m2 706,954 124,966 831,920 659,330
Property value 20,627.3 6,210.9 26,838.2 19,335.5
Interest-bearing liabilities 12,389.7 3,688.7 16,078.4 11,561.6

Important information

Information on completed investment properties and current earnings ability includes estimates and judgments. Contractual rent refers to the annualized contract value as of the record date, and rental value refers to contractual rent plus estimated rent for vacant spaces. Costs refer to budgeted property costs and costs for property administration and central administration, annualized and based on historical outturns. The information does not include an assessment of future rent trends, vacancy rates, property costs, interest rates, changes in value, acquisitions or divestments of properties, or other factors. Costs for interest-bearing liabilities have been based on current interest-bearing liabilities and current interest rates (including the effects of derivative instruments) at the end of the period. Information regarding construction projects and project development in progress are based on estimates of the size, focus and scope of construction projects and project development in progress, and of when projects are scheduled to commence and be completed. These details are also based on estimates regarding future investments and rental value. The estimates and judgments entail uncertainties regarding the execution, design and scale, scheduling, project costs and future rental value of the projects. Details of projects in progress are reviewed regularly and estimates and judgments are adjusted as a result of projects in progress being completed or new ones being added, as well as due to changes in conditions. Financing has not been secured for projects where construction has yet to commence, meaning that financing of construction investments in project development represents a source of uncertainty. The estimates and judgments involve uncertainties and the disclosures above should not be viewed as a forecast.

Information relating to current earnings ability and future progress in rental value and the number of completed apartments refers to completed investment properties at the end of the period plus investment properties undergoing construction at the end of the period. Projects where construction has not started have not been included.

* Operating costs including property administration: SEK 97/square meter

** Average interest rate: 3.33% (including interest rate swaps)

VALUATION

Each quarter, the K-Fastigheter Group conducts an external independent valuation of all completed investment properties and properties in construction. The valuation forms the basis for fair value recognized in the Consolidated Statement of Financial Position and the change in value is recognized in the Consolidated Income Statement. All investment properties have been assessed as level 3 in the value hierarchy in accordance with IFRS 13 Fair Value Measurement.

Progress, current period

At the end of the period, the value of the Group's investment properties amounted to SEK 24,037.1 million (15,616.5) which is an increase of 8,420.6 percent compared to 31 December 2024. The change is primarily due to the acquisition and consolidation of Brinova as of 1 April 2025. As of the reported value on June 30, 2025, Brinova included a total of SEK 18,050.6 million related to completed investment properties and SEK 880.0 million related to ongoing construction (including land).

During the second quarter, the direct return requirement applied in completed valuations was generally adjusted upward by 0.05 to 0.15 percentage points, while expectations for rental growth in the coming year were revised from 3.0 percent to 3.5 percent. Total realized value changes for completed investment properties including exchange rate effects were SEK -48.8 million (-2.5), and SEK -32.7 million (-97.5) for unrealized value changes. Realized value changes were primarily impacted by write-downs of properties in connection with divestments and unrealized value changes resulting from adjusted valuation assumptions. The value change in ongoing construction projects — which is reported in the segment reporting under gross profit as percentage of completion revenue recognition — amounted to SEK 59.2 million (167.7) during the period.

This was positively affected by the gradual completion of investment properties, but negatively compared to the previous year due to fewer construction starts during the period and a larger write-down in a project in Västerås, stemming from increased costs related to a dispute with a subcontractor.

The fact that the total value of investment properties increased in the period, excluding the effect of the consolidation of Brinova, was mainly due to completions and ongoing construction projects in progress where new construction, extensions and remodeling totaled SEK 874.3 million (837.3) in the period.

Investment properties (SEK m) 2025
30 Jun
2024
30 Jun
2024
31 Dec
Completed investment properties 20,627.3 13,286.7 12,636.8
Undeveloped land and building rights 634.3 538.1 648.9
Site leaseholds 38.7 18.0 18.0
New construction in progress 2,736.8 1,905.0 2,312.7
Total 24,037.1 15,747.7 15,616.5
Value change (SEK million) 2025
30 Jun
2024
30 Jun
2024
31 Dec
Realized value change, completed investment
properties*
-48.8 -2.5 -220.2
Unrealized value change, completed investment
properties
-32.7 -97.5 61.5
Unrealized value change, construction in progress 59.2 167.7 301.8
Total -22.3 67.7 143.1

* Includes realized divestment effects on the Group.

Valuation data, investment properties 2025
30 Jun
2024
30 Jun
2024
31 Dec
Direct return requirement, completed investment
properties
4.80% 4.42% 4.44%
Direct return requirement, construction in progress 4.42% 4.35% 4.34%
Direct return requirement, all valued properties 4.71% 4.40% 4.41%
of which housing 4.49% 4.31% 4.33%
of which community service properties 5.73% - -
of which premises 6.05% 5.44% 5.71%
Rent per m2 1,872 1,936 2,066
Operating and maintenance costs, per m2 375 325 349
Sensitivity analysis (SEK m) Cash flow Fair value
Direct return requirement +/-0.1% - 488.2
Rental value +/- 1% 12.9 269.6
Operating and maintenance costs +/- 1% 3.7 77.1
Long-term vacancy ratio +/- 1% 12.9 269.6
Value change in completed investment properties -10% +10%
Property value, SEK m -2,062.7 2,062.7
Loan-to-value ratio, completed investment properties,% 67% 55%
Debt-to-equity ratio, % 63% 54%

FINANCING

On 26 June 2025, K-Fastigheter issued its first bonds, amounting to SEK 500 million. Aside from the aforementioned bonds, where the proceeds were not received until 3 July 2025, the Group's assets were, as of the end of the period, financed exclusively through bilateral loans with Nordic banks as counterparties. K-Fastigheter currently works exclusively with variable interest rate loans. Interest rate derivatives, primarily interest rate swaps, are used to adjust the period of fixed interest.

Green framework

On 23 June 2025, K-Fastigheter established a Green Framework to support the financing of the company's commitment to sustainable construction. The framework has been developed in accordance with the 2021 ICMA Green Bond Principles and the 2025 LMA/LSTA/APLMA Green Loan Principles.

The framework defines three categories eligible for green financing: Green Buildings, Energy-Efficient Buildings, and Renewable Energy. Green Buildings represent the dominant category within K-Fastigheter's operations and comprise the construction of new properties with a minimum energy rating of class B — a standard to which all of K-Fastigheter's concept buildings are currently developed. In connection with the establishment of the framework, S&P Global Ratings issued an independent assessment, classifying the framework as Light Green. Reporting in accordance with the framework will start from the Interim Report for the period January to September 2025. For more information, see www.k-fastigheter.se/en.

Bond financing

On 26 June 2025, K-Fastigheter issued its first senior unsecured green bonds. The total issue amounted to SEK 500 million under a framework of SEK 1,000 million. The bonds, issued under the aforementioned Green Framework, have a maturity of three years and carry a floating interest rate of 3-month STIBOR plus 600 basis points. The primary investors were Nordic institutional investors. The net proceeds, received on 3 July 2025, will primarily be used to refinance existing interestbearing debt in order to strengthen the Group's financial position.

K-Fastigheter will apply for admission to trading of the green bonds on the Nasdaq Transfer Market, with a full listing on Nasdaq Stockholm expected within 12 months.

Progress, current period

At the end of the period, the Group's interest-bearing liabilities amounted to SEK 15,291.6 million (10,317.3), an increase of SEK 4,974,3 million compared to 31 December 2024. The change is primarily due to increased utilization of construction credits in line with ongoing construction and the acquisition and consolidation of Brinova from 1 April 2025. Of the Group's interest-bearing liabilities as of 31 March 2025, SEK 10,871.4 million related to Brinova and completed investment properties and SEK 376.9 million related to ongoing new construction.

The debt-to-equity ratio for the Group amounted to 58.3 percent (59.1) and the loan-to-value ratio for completed investment properties totaled 60.1 percent (60.4).

The average interest rate decreased during the period to 3.33 percent (3.41), primarily due to a decline in short-term market rates following the Riksbank's reduction of the policy rate. Long-term market interest rates also decreased in the period, which had a negative impact on the value of the interest rate derivatives portfolio.

Credit and interest maturity structure, 30 Jun 2025 (excl. construction credits and operating credits)

Interest maturity Swap maturity
Term Amount,
SEK m
Average
interest, %
Amount,
SEK m
Amount
SEK m
Average
interest, %
0-1 year 5,565.0 4.11% 2,343.4 700.0 1.42%
1-2 year 1,950.0 2.81% 2,999.8 1,950.0 1.19%
2-3 year 590.0 1.50% 7,225.8 600.0 1.48%
3-4 year 700.0 2.85% 49.0 700.0 2.30%
4-5 year 900.0 2.10% 0.0 900.0 2.08%
>5 years 2,913.0 2.46% 0.0 2,962.6 2.02%
Total 12,618.0 3.33% 12,618.0 7,812.6 1.75%
Of which
forward-start
50.0 2.26%
Interest-bearing liabilities (SEK m) 2025
30 Jun
2024
30 Jun
2024
31 Dec
Completed investment and business
properties
12,417,1 7,176.4 7,492.0
of which mature within 12 months 2,173.4 2,115.7 4,596.7
Construction credits 1,731.4 2,074.3 1,427.3
Operating and acquisition credits 1,056.7 1,196.6 1,333.2
Lease liabilities 86.3 90.1 64.5
Total 15,291,6 10,537.5 10,317,3
of which short-term 2,837.8 2,531.2 5,460.0
Contractual limits, (SEK m) 2025
30 Jun
2024
30 Jun
2024
31 Dec
Construction credits 3,011.5 3,218.8 2,714.4
Utilized 1,731.4 2,074.3 1,427.3
Operating and acquisition credits 1,326.3 1,233.8 1,491.3
Utilized 1,056.7 1,196.6 1,333.2
Credit KPIs (excl. construction and
operating credits)
2025
30 Jun
2024
30 Jun
2024
31 Dec
Average fixed interest period, years 2.4 3.0 1.8
Proportion variable interest, % 38% 16% 46%
Total average interest rate incl.
derivatives, %
3.33% 3.41% 3.72%
Total average interest rate excl.
derivatives, %
3.68% 5.31% 4.26%
Total average interest rate construction
credits, %
4.23% 5.64% 4.92%
Average period of capital tied up, years 2.0 2.6 1.1
Actual
Financial mitigation
goals
Financial
targets
Financial
covenant
2025
30 Jun
2024
30 Jun
2024
31 Dec
Interest coverage ratio,
multiple (rolling 12
months)
min.
multiple of
1.75
min.
multiple of
1.50
multiple
of 1.6
multiple
of 1.5
multiple
of 1.6
Equity/assets ratio, % min. 30% min. 25% 29.6% 30.0% 30.4%
Debt-to-equity ratio, % max. 65% 58.3% 59.4% 59.1%

COMPREHENSIVE INCOME JANUARY–JUNE 2025

The following profit and cash flow items relate to the period 1 January 2025 to 30 June 2025. Comparative items relate to the corresponding period in the previous year. Balance Sheet items and comparative figures relate to the position at the end of the period in the current and previous year. All amounts are indicated in SEK million.

On 1 April 2025, K-Fastigheter divested its property portfolio in region South to Brinova Fastigheter AB. As consideration, K-Fastigheter received 57,6 percent of the shares in Brinova, which is why Brinova comprises a subsidiary of K-Fastigheter and is consolidated in K-Fastigheter's financial statements as of 1 April 2025.

Property Management operating segment

Rental income amounted to SEK 310.0 million (155.8) for the quarter and to SEK 471.2 million (302.6) for the period, an increase of 99 and 56 percent respectively year-on-year. The increase was primarily due to the acquisition and consolidation of Brinova.

Operating expenses for the period amounted to SEK 149.2 million (107.8), primarily impacted by the consolidation of Brinova.

Net operating income for the operating segment Property Management amounted to SEK 323.8 million (194.9), and profit from property management increased by 93 percent to SEK 116.6 million (60.3) for the period, corresponding to SEK 0.33 (0.25) per share adjusted for non-controlling interest. In year-on-year terms, the result was positively affected by the consolidation of Brinova and a gradually improved occupancy rate and surplus ratio. The surplus ratio for the period amounted to 68.7 percent (64.4). The occupancy rate was 94.4 percent (94.3) at the end of the period, against 96.4 percent at the beginning of the year.

The segment's share of central administration amounted to SEK 18.8 million (8.1) for the period, of which Brinova's central administration accounted for SEK 12.6 million. Depreciation, amortization and impairment totaled SEK 3.9 million (1.1). Net interest income for the period was SEK 184.5 million (125.5), with the increase primarily derived from higher interest-bearing liabilities as a result of more apartments under management and the consolidation of Brinova. The value change attributable to interest rate derivatives was SEK -111.0 million (22.6) in the period, due to lower long-term market interest rates in the period. The intention is to hold the interest rate derivatives to maturity, as their value is zero — meaning that positive and negative changes in value offset each other.

Changes in the value of completed investment properties amounted to SEK -81.5 million (-99.9). The change during the period was primarily due to adjusted valuation assumptions and impairment in connection with the sale of properties.

Construction operating segment

Income from the Construction operating segment totaled SEK 1,021.5 million (869.8) in the period, including percentage of completion revenue recognition for ongoing new construction of SEK 59.2 million (167.7). Income from external construction in the period was affected by the prevailing weak construction cycle, and sales amounted to SEK 345.1 million (215.0). A number of major orders were won in the period and the order book looks favorable ahead of the coming year. Construction of concept buildings was significant during the period, and revenue increased to SEK 676.5 million (654.9), despite the fact that revenue recognition over time, which is included in revenue from concept building construction, was negatively affected by fewer project starts during the period year-on-year and a large write-down in a project in Västerås due to cost increases resulting from a dispute with a subcontractor. The number of apartments in construction was 2,051 (1,731) at the end of the period. 176 apartment construction starts (467) took place during the period.

Gross profit amounted to SEK 116.6 million (223.9), positively impacted by increased income in the prefab operations and improved operating results, and negatively impacted by lower percentage of completion.

The operating segment's share of central administration costs was SEK 29.6 million (21.4) and depreciation, amortization and impairment was SEK 27.3 million (26.6) in the period. Net financial items for the period was SEK -9.0 million (-13.2).

Profit/loss from participations in associated and jointly controlled companies amounted to SEK 13.1 million (7.1). Profit/loss was continuously affected by K-Fastigheter's share of profit in Mjöbäcks Entreprenad AB, Titania Vallenfast AB and Novum Samhällsfastigheter AB.

Profit before changes in value but including percentage of completion revenue recognition in ongoing new construction amounted to SEK 63.8 million (169.9), corresponding to SEK 0,26 (0.70) per share.

Other

Group-wide costs

Central administration costs, which includes Group-wide management, business development, legal, procurement, IR/communications, marketing, HR, IT and finance, amounted to SEK 48.3 million (35.5) of which SEK 12.6 million was attributable to Brinova.

Group-wide depreciation, amortization and impairment and net interest income in the period was SEK 1.3 million (2.8) and SEK 13.0 million (1.2) respectively. Net financial items were negatively impacted during the period by exchange rate fluctuations on foreign receivables. Profit for the period was also impacted by a write-down of SEK 9.3 million on the stake in the former associated company PVS Mark & Anläggning AB, with which the collaboration was terminated in 2025. The interest coverage ratio for the rolling 12 months for the Group amounted to a multiple of 1.6 (1.5). With progressively improved revenue in the Construction operating segment area moving forward, the interest coverage ratio is expected to increase.

Tax

Current tax for the period amounted to SEK 3.8 million (-4.0). Deferred tax amounted to SEK -15.9 million (-52.3), primarily affected by nondeductible interest and unrealized changes in values in properties and derivatives.

Profit, comprehensive income and other comprehensive income for the period

Profit for the quarter was SEK -49.2 million (52.5), and SEK -54.5 million (87.9) for the period, corresponding to SEK -0.24 (0.34) per share attributable to Parent Company shareholders. Comprehensive income for the period totaled SEK -53.0 million (91.7). Other comprehensive income includes translation differences relating to Group's foreign operations, which totaled SEK 1.6 million (3.8) in the period. The full amount relates to items that can be reversed in a later period.

Intangible assets

Intangible assets comprise goodwill and other intangible assets primarily arose in connection with the acquisition of K-Prefab and the acquisition of Brinova Fastigheter AB. At the end of the period, goodwill amounted to SEK 599.6 million (443.6), and other intangible assets, comprising the value of K-Prefab's customer relations an capitalized system development costs, amounted to SEK 14.1 million (18.7). The increase in goodwill is a result of the consolidation of Brinova.

Business acquisition – Brinova

On April 1, 2025, K-Fastigheter completed the acquisition of a controlling interest in Brinova. The transaction was carried out through the divestment of K-Fastigheter's property portfolio in the South region to Brinova, in exchange for 132.5 million newly issued shares. This corresponds to 57.6 percent of the voting rights in Brinova. The acquisition has been classified as a business combination, whereby acquired assets, liabilities, and contingent liabilities are recognized at fair value as of the acquisition date.

Förvärvade nettotillgångar vid förvärvstidpunkten (SEK m)

Förvaltningsfastigheter 18 862,0
Övriga tillgångar 111,7
Likvida medel 27,4
Uppskjuten skatt -1 588,6
Räntebärande skulder -11 134,1
Övriga skulder -368,1
Identifierade nettotillgångar* 5 910,4
* 2 508,1 mkr är hänförlig till innehav utan bestämmande inflytande
Goodwill* 156,4
Total köpeskilling
6 066,7

* 66,4 mkr är hänförlig till innehav utan bestämmande inflytande

Investment properties

At the end of the period, the value of investment properties totaled SEK 24,037.1 million (15,616.5), distributed over completed investment properties at SEK 20,627.3 million (12,636.8), undeveloped land and building rights at SEK 634.3 million (648.9), site leases at SEK 38.7 million (18.0) and construction in progress at SEK 2,736.8 million (2,312.7). The increase is primarily explained by the acquisition and consolidation of Brinova.

Investment properties, (SEK m) 2025
30 Jun
2024
30 Jun
2024
31 Dec
Opening carrying amount 15,616.5 14,870.9 14,870.9
+ Acquisitions 8,539.8 36.9 191.7
+ New construction 816.3 734.5 1,353.2
+ Extensions and rebuilds 58.1 102.9 170.2
- Divestments -887.3 -32.7 -1,189.5
- Other reclassifications, exchange rate
fluctuations and obsolescence
-83.8 -34.6 -0.3
+/- Changes in value -22.3 70.2 220.2
of which, completed investment
properties
-81.5 -97.5 -81.5
of which, construction in progress 59.2 167.7 301.8
Closing carrying amount 24,037.1 15,748.0 15,616.5
of which, completed investment
properties
20,627.3 13,286.7 12,636.8
of which, undeveloped land and
building rights
634.3 538.1 648.9
of which, site leaseholds 38.7 18.0 18.0
of which, construction in progress 2,736.8 1,905.0 2,312.7

For more information, see the Property portfolio and Valuation sections.

Business properties and equipment

The value of business properties and equipment at the end of the period amounted to SEK 547.6 million (571.0) and SEK 156.1 million (170.8) respectively.

Cash and cash equivalents

At the end of the period, cash and cash equivalents amounted to SEK 87.5 million (9.5). In addition, K-Fastigheter has an unutilized overdraft facility of SEK 269.6 million (158.1).

Equity and net asset value

Consolidated equity at the end of the period amounted to SEK 7,759.7 million (5,304.6), of which SEK 2,673.1 million (90.2) was attributable to non-controlling interests. Total equity attributable to the parent company's shareholders amounted to SEK 5,086.6 million (5,214.4) at the end of the period, corresponding to SEK 20.68 per share (21.20).The decrease is primarily due to the negative total comprehensive income for the period.

At the end of the period, long-term net asset value (NAV) amounted to SEK 6,005.4 million (6,206.5), corresponding to SEK 24.41 per share (25.23) attributable to Parent Company shareholders, a decrease of 3 percent compared to 31 December 2024 and down 1 percent on 30 June 2024. Net asset value has been adjusted for the effects of the acquisition of Brinova, including the opening balances of the items forming the basis for the net asset value calculation, as well as for goodwill and deferred tax arising from the consolidation of the acquisition.

Interest-bearing liabilities and interest rate derivatives

Consolidated interest-bearing liabilities at the end of the period amounted to SEK 15,291.6 million (10,317.3), of which SEK 2,837.8 million (5,460.0) was classified as current interest-bearing liabilities. The debt-to-equity ratio for the Group amounted to 58.3 percent (59.1). Of the Group's interest-bearing liabilities, SEK 12,389.7 million (7,631.8) related to completed investment properties (including construction credits not renegotiated at the end of the period) and the loan-to-value ratio for completed investment properties was 60.1 percent (60.4). The change in interest-bearing debt and loanto-value ratio is primarily explained by the consolidation of Brinova, ongoing amortization, and by financing for ongoing and completed new construction. The market value of the Group's interest rate and exchange rate derivatives at the end of the period totaled SEK -40.2 million (39.6). The change was primarily due to lower long-term market rates. For more information, see the Financing section.

Interest-bearing liabilities (SEK m) 2025
30 Jun
2024
30 Jun
2024
31 Dec
Completed investment and business
properties
12,417.1 7,176.4 7,492.0
of which mature within 12 months 2,173.4 2,115.7 4,596.7
Construction credits 1,731.4 2,074.3 1,427.3
Operating and acquisition credits 1,056.7 1,196.6 1,333.2
Lease liabilities 86.3 90.1 64.5
Total 15,291.6 10,537.5 10,317.3
of which short-term 2,837.8 2,531.2 5,460.0

COMPREHENSIVE INCOME

Consolidated Statement of Comprehensive Income in summary

SEK m 2025
Apr–Jun
2024
Apr–Jun
2025
Jan–Jun
2024
Jan–Jun
2024 Jul
-2025 Jun
2024
Jan-Dec
Rental income 310.0 155.8 471.2 302.6 771.9 603.4
Income from contracting 216.0 140.2 382.3 221.9 698.1 537.8
Net sales 526.0 296.0 853.4 524.5 1,470.1 1,141.2
Other operating income 2.5 2.7 5.0 6.2 10.5 12.4
Property Management, costs -93.9 -49.0 -149.2 -107.8 -248.1 -206.7
Construction, costs -203.3 -96.7 -326.6 -169.7 -606.0 -449.1
Other costs 0.0 0.1 -0.4 -0.5 0.5 0.4
Gross profit 231.3 153.1 382.2 252.6 627.0 498.2
Central administration -34.2 -18.8 -48.3 -35.5 -80.8 -67.9
Depreciation, amortization and impairment -16.5 -14.0 -32.7 -30.4 -73.8 -71.6
Profit from participations in associated and
jointly controlled companies
2.5 -2.8 -3.7 7.1 4.0 14.8
Net financial items -125.1 -76.7 -206.5 -139.9 -340.7 -274.1
of which net interest income -124.1 -74.4 -199.5 -142.9 -337.5 -281.0
Profit before changes in value 65.6 40.7 98.6 54.0 143.1 99.3
of which, profit from property management 82.5 35.0 116.6 60.3 191.4 135.1
of which, non-controlling interest 36.8 -0.3 36.4 -0.4 35.4 -1.4
Value change, investment properties -9.4 72.5 -22.3 67.7 53.0 143.1
Value change, derivatives -114.6 -37.2 -111.0 22.6 -194.3 -60.8
Profit before tax -66.0 76.0 -42.3 144.3 -5.7 181.6
Tax on profit for the period 9.3 -23.6 -19.7 -56.3 -70.3 -106.8
Profit/loss for the period -56.7 52.5 -62.0 87.9 -76.0 74.8
Other comprehensive income 3.8 -1.7 1.6 3.8 -0.6 1.7
Comprehensive income for the period -52.9 50.7 -60.5 91.7 -76.5 76.5
Comprehensive income for the period attributable to
Parent Company shareholders -57.9 46.9 -64.6 87.5 -102.0 50.9
Non-controlling interests 5.0 3.9 4.1 4.2 25.5 25.6
Profit after tax per share, SEK/share* -0.25 0.20 -0.27 0.34 -0.41 0.20

*There are no potential shares, e.g. convertibles in the company, and accordingly no dilution effect.

Segment reporting

2025
Jan–Jun, SEK m
Property
Management
Construction Other Eliminations Group
Income 473.0 1,021.5 1.4 -637.5 858.4
Expenses -149.2 -904.9 -0.4 578.3 -476.2
Gross profit 323.8 116.6 1.0 -59.2 382.2
Central administration costs -16.5 -21.3 -10.3 -0.2 -48.3
Depreciation, amortization and impairment -3.9 -27.3 -1.4 0.0 -32.7
Profit from holdings in associated companies* 0.0 -0.4 -3.3 0.0 -3.7
Net financial items -184.5 -9.0 -13.0 0.0 -206.5
Profit before changes in value 118.9 58.6 -27.1 -59.4 91.0
Earnings per share 0.48 0.24 -0.11 -0.24 0.37
Change in value, properties -81.5 0.0 0.0 59.2 -22.3
Value change, derivatives -111.0 0.0 0.0 0.0 -111.0
Profit before tax -73.7 58.6 -27.1 -0.2 -42.3
Tax 39.7 -26.0 -33.4 0.0 -19.7
Profit/loss for the period -34.0 32.6 -60.4 -0.2 -62.0
Total assets 19,956.8 6,017.9 1,954.1 -1,721.0 26,207.8
Total liabilities 14,137.3 5,711.1 328.3 -1,721.0 18,455.6
of which interest-bearing liabilities 12,471.1 2,639.6 180.8 0.0 15,291.6
of which other liabilities 1,666.2 3,071.4 147.4 -1,721.0 3,164.0
Debt-to-equity ratio 62.5% 43.9% 58.3%
2024
Jan–Jun, SEK m
Property
Management
Construction Other Eliminations Group
Income 302.8 869.8 2.0 -643.9 530.7
Expenses -107.8 -645.9 -0.5 476.2 -278.1
Gross profit 194.9 223.9 1.4 -167.7 252.6
Central administration costs -8.1 -21.4 -6.0 0.0 -35.5
Depreciation, amortization and impairment -1.1 -26.6 -2.8 0.0 -30.5
Profit from holding in associated companies** 0.0 7.1 0.0 0.0 7.1
Net financial items -125.5 -13.2 -1.2 0.0 -139.9
Profit before changes in value 60.3 169.9 -8.5 -167.7 54.0
Earnings per share 0.25 0.70 -0.04 -0.69 0.22
Change in value, properties -99.9 0.0 0.0 167.7 67.7
Value change, derivatives 22.6 0.0 0.0 0.0 22.6
Profit before tax -17.1 169.9 -8.5 0.0 144.3
Tax 15.9 -55.5 -16.8 0.0 -56.3
Profit/loss for the period -1.2 114.4 -25.3 0.0 87.9
Total assets 13,357.1 4,247.2 2,839.4 -2,694.2 17,749.7
Total liabilities 10,825.5 4,045.6 255.8 -2,694.2 12,432.8
of which interest-bearing liabilities 8,221.0 2,198.5 118.2 0.0 10,537.7
of which other liabilities 2,604.5 1,847.2 137.5 -2,694.2 1,895.0
Debt-to-equity ratio 61.6% 51.8% 59.4%

* Profit from participations in associated and jointly controlled companies.

FINANCIAL POSITION

Consolidated Statement of Financial Position in summary

SEK m 2025
30 Jun
2024
30 Jun
2024
31 Dec
ASSETS
Property, plant and equipment
Intangible assets 613.7 466.7 462.3
Investment properties 24,037.1 15,748.0 15,616.5
Business properties 547.6 515.7 571.0
Equipment 156.1 180.5 170.8
Total non-current assets 25,354.5 16,911.0 16,820.6
Financial non-current assets
Holdings in associated and jointly controlled companies and other non
current receivables
257.7 253.8 251.2
Derivative instruments 0.0 156.8 39.6
Deferred tax asset 93.6 75.6 60.7
Total financial non-current assets 351.3 486.2 351.5
Total non-current assets 25,705.8 17,397.1 17,172.1
Current assets
Inventories 27.8 28.7 29.5
Accounts receivable 119.8 82.2 70.9
Other receivables 266.9 202.2 183.8
Cash and cash equivalents 87.5 39.5 9.5
Total current assets 501.9 352.5 293.8
TOTAL ASSETS 26,207.8 17,749.7 17,465.9
SEK m 2025
30 Jun
2024
30 Jun
2024
31 Dec
EQUITY AND LIABILITIES
Equity
Share capital 65.6 65.6 65.6
Other capital contributions 1,812.4 1,812.3 1,812.4
Profit brought forward including the profit for the period 3,201.1 3,380.3 3,336.4
Equity attributable to Parent Company shareholders 5,079.1 5,258.2 5,214.4
Non-controlling interests 2,673.1 58.7 90.2
Total Equity 7,752.2 5,316.9 5,304.6
Non-current liabilities
Deferred tax liability 1,953.0 1,027.4 1,092.4
Derivative instruments 40.2 0.0 0.0
Non-current interest-bearing liabilities 12,453.8 8,006.5 4,857.3
Other provisions and non-current liabilities 439.8 194.0 244.2
Total non-current liabilities 14,886.8 9,227.9 6,194.0
Current liabilities
Current interest-bearing liabilities 2,837.8 2,531.2 5,460.0
Accounts payable 155.1 222.5 154.7
Other current liabilities 575.8 451.1 352.7
Total current liabilities 3,568.7 3,204.9 5,967.4
Total liabilities 18,455.6 12,432.8 12,161.4
TOTAL EQUITY AND LIABILITIES 26,207.8 17,749.7 17,465.9

Consolidated Statement of Changes in Equity in summary

SEK m 2025
30 Jun
2024
30 Jun
2024
31 Dec
Total equity at the beginning of the year 5,304.6 5,100.4 5,100.4
Profit/loss for the period -54.5 87.9 74.8
Other comprehensive income 1.6 3.8 1.7
Comprehensive income for the period -53.0 91.8 76.5
New issue after deduction for transaction expenses 0.0 124.7 124.8
Total transactions with shareholders 0.0 124.7 124.8
Shareholder contribution from non-controlling interests 0.0 0.0 2.9
Total transactions with non-controlling interests 2,508.1 0.0 0.0
Total equity at the end of the year 2,508.1 0.0 2.9
Total equity at year-end 7,759.7 5,316.9 5,304.6
of which non-controlling interests 2,673.1 58.7 90.2

Consolidated Cash Flow Statement in summary

SEK m 2025
Apr–Jun
2024
Apr–Jun
2025
Jan–Jun
2024
Jan–Jun
2024
Jan-Dec
Operating activities
Profit before tax -58.5 76.0 -34,8 144.3 181.6
Adjustment for items not affecting
cash flow
- Value changes for investment
properties and derivatives
124.0 -35.4 133.4 -90.3 -82.3
- Other items 6.9 18.7 35.4 19.2 24.2
Tax paid -4.2 -3.8 -7.4 -17.9 -3.6
Cash flow from operating activities
before changes in
working capital
68.3 55.6 126.5 55.3 119.9
Change in operating receivables -72.9 -33.0 -108.8 -52.3 -91.1
Change in operating liabilities 52.6 109.1 102.0 167.6 2.0
Cash flow from operating activities 48.0 131.6 119.8 170.6 30.7
Investing activities
Investments in intangible assets -1.0 -0.4 -1.1 -1.4 -3.0
Investments/divestments in Group,
associated and jointly controlled
companies
22.2 6.6 14,9 44.7 40.5
Property investments -43.4 -73.8 -66.3 -149.6 -429.4
Investments in construction in
progress
-359.3 -256.1 -828.1 -659.2 -1 380.9
Investments in machinery and
equipment
-1.8 -3.1 -5.0 -12.1 -16.2
Divestment of properties 318.2 0.0 324.8 39.4 1 080.8
Change in other financial non-current
assets
-34.0 11.3 29.9 17.0 55.2
Cash flow from investing activities -99.1 -315.6 -530.8 -721.3 -653.0
Financing activities
Borrowings 8 009.2 808.3 8 464.5 1 399.1 2 588.0
Loan amortizations -7 873.9 -627.1 -7 975.2 -939.3 -2 086.8
Capital contributions 0.0 15.7 0.0 124.7 124.8
Cash flow from financing activities 135.3 196.9 489.3 584.5 625.9
Cash flow for the period 84.2 13.0 78.3 33.8 3.7
Translation differences in cash and
cash equivalents
-0.3 0.0 -0.3 -0.1 0.1
Opening cash and cash equivalents 3.6 26.5 9.5 5.8 5.8
Closing cash and cash equivalents 87.5 39.5 87.5 39.5 9.5

Cash and cash equivalents in the Cash Flow Statement refer in their entirety to cash and bank balances.

Parent Company Income Statement in summary

2025
Jan–Jun
2024
Jan–Jun
2024
Jan-Dec
50.2 60.4 130.5
-53.9 -63.8 -122.4
-0.4 -0.4 -0.8
-4.0 -3.8 7.3
2,410.8 37.5 -140.7
-23.2 142.6 151.7
2,383.7 176.3 18.3
0.0 0.0 -19.7
9.4
8.0
-2.0
2,381.7
-1.7
174.5

CASH FLOW STATEMENT PARENT COMPANY FINANCIAL STATEMENTS

Parent Company Balance Sheet in summary

Assets, SEK m 2025
30 Jun
2024
30 Jun
2024
31 Dec
Non-current assets
Intangible non-current assets 7.7 5.9 7.2
Property, plant and equipment 0.9 1.1 1.0
Participations in Group companies 3,791.3 1,269.5 1,471.8
Receivables from Group companies 684.6 1,433.9 1,346.1
Participations in and receivables from
associated companies and other non
current receivables and participations
201.4 171.5 188.6
Derivative instruments 4.4 167.7 55.4
Deferred tax asset 28.8 19.7 30.8
Total non-current assets 4,719.2 3,069.3 3,101.0
Current assets
Receivables from group companies 1 055.6 1 252.3 1 453.4
Other current receivables 105.3 65.0 90.1
Cash and cash equivalents 26.5 0.5 3.2
Total current assets 1,187.3 1,317.8 1,546.6
TOTAL ASSETS 5,906.5 4,387.1 4,647.6
Equity and liabilities, SEK m 2025
30 Jun
2024
30 Jun
2024
31 Dec
Equity
Restricted equity 65.6 65.6 65.6
Equity
Restricted equity 65.6 65.6 65.6
Unrestricted equity 4,738.2 2,523.0 2,356.5
Total Equity 4,803.8 2,588.6 2,422.1
Non-current liabilities
Non-current interest-bearing liabilities 741.3 848.7 635.2
Other non-current liabilities 22.8 21.7 22.8
Total non-current liabilities 764.1 870.3 658.1
Current liabilities
Current interest-bearing liabilities 195.0 804.9 1,245.9
Liabilities to Group companies 78.5 30.2 286.4
Other current liabilities 65.1 93.1 35.0
Total current liabilities 338.6 928.2 1,567.4
Total equity and liabilities 5,906.5 4,387.1 4,647.6

KEY PERFORMANCE INDICATORS

In the Interim Report, K-Fastigheter presents certain financial measures that are not defined in accordance with IFRS. K-Fastigheter believes that these measures provide valuable additional information to investors and management as they enable assessment of the company's performance. Since not all companies calculate financial measures in the same way, these are not always comparable to measurements used by other companies. Accordingly, these financial measures should not be considered as a replacement for measures defined in accordance with IFRS.

The table to the right presents financial measures that are not defined in accordance with IFRS.

Definitions and information about KPIs can be found at k-fastigheter.com/en/investors/.

Compared with the 2024 Annual Report, the definitions of the alternative key performance indicators have not changed.

Financial targets at the end of 2028
Net asset value per share SEK 50.0
Profit from Property management per share SEK 1.5
Profit from Construction per share SEK 4.5
Financial mitigation goals Financial targets
Interest coverage ratio, multiple (rolling 12 months) min. multiple of 1.75
Equity/assets ratio, % min. 30%
Debt-to-equity ratio, % max. 65%
Property-related KPIs 2025
Apr–Jun
2024
Apr–Jun
2025
Jan–Jun
2024
Jan–Jun
2024 Jul -
2025 Jun
2024
Jan-Dec
Rental value, SEK m 1,293.9 706.7 1,293.9 706.7 1,293.9 679.1
Financial occupancy rate, % 94.4% 94.3% 94.4% 94.3% 94.4% 96.4%
Surplus ratio, % 70.2% 68.5% 68.7% 64.4% 68.7% 66.5%
Loan-to-value ratio, completed investment properties,% 60.1% 61.9% 60.1% 61.9% 60.1% 60.4%
Lettable area, m2 706,954 380,491 706,954 380,491 706,954 359,020
Number of apartments under management 7,506 5,160 7,506 5,160 7,506 4,985
Number of construction starts, apartments 176 126 176 467 637 928
Of which in wholly or partly owned subsidiaries 176 126 176 467 563 854
Number of apartments in construction 2,051 1,731 2,051 1,731 2,051 2,052
Of which in wholly or partly owned subsidiaries 1,977 1,731 1,977 1,731 1,977 1,978
Number of apartments in project development 1,536 2,488 1,536 2,488 1,536 1,893
Financial key performance indicators
Interest coverage ratio, multiple 1.7 1.7 1.7 1.6 1.6 1,6
Equity/assets ratio, % 29.6% 30.0% 29.6% 30.0% 29.6% 30,4%
Debt-to-equity ratio, % 58.3% 59.4% 58.3% 59.4% 58.3% 59,1%
Period for which capital is tied up, years 2.0 2.6 2.0 2.6 2.0 1,1
Period of fixed-interest, years 2.4 3.0 2.4 3.0 2.4 1,8
Average interest, % 3.33% 3.41% 3.33% 3.41% 3.33% 3,72%
Net investments, SEK m -500.9 375.6 -13.0 841.6 -328.9 525,6
Equity per share, SEK 20.68 21.38 20.68 21.38 20.68 21,20
Profit after tax for the period per share, SEK -0.22 0.20 -0.24 0.34 -0.38 0,20
KPIs related to K-Fastigheter's financial targets
Profit from Property Management, SEK m 84.8 35.0 118.9 60.3 193.7 135.1
Profit from Property Management per share, SEK 0.19 0.14 0.34 0.25 0.64 0.56
Growth in profit from Property Management per share, % 35.7% 18,9% 34,4% -5,2% 29,9% 9.6%
Profit from Construction, SEK m 9.5 29.7 58.6 169.9 173.4 284.6
Profit from Construction per share, SEK 0.04 0.12 0.24 0.70 0.70 1.16
Growth in profit from Construction per share, % -68.2% -78.8% -65.9% -25.7% -36.4% -13.6%
Long-term net asset value (NAV), SEK m 6,009.5 6,053.2 6,009.5 6,053.2 6,009.5 6,206.5
Long-term net asset value (NAV), SEK/share 24.43 24.61 24.43 24.61 24.43 25.23
Growth in long-term net asset value (NAV),% -3.6% 1.8% -3.2% 1.5% -0.7% 4.0%
Number of shares outstanding at the end of the period, millions* 246.0 246.0 246.0 246.0 246.0 246.0
Average number of shares outstanding in the period, millions* 246.0 245.9 246.0 243.2 246.0 244.6

* Adjusted for new issue of 6,662,000 Class B shares as of 13 March and 8 April 2024.

OTHER INFORMATION

Opportunities and risks for the Group

Preparing financial statements in accordance with IFRS requires Group management to make assessments, estimates and judgments that affect how accounting principles are applied and the carrying amounts for assets, liabilities, income and expenses. The estimates and judgments are based on historical experience and other factors that appear reasonable under the prevailing circumstances. The results of these estimates and judgments are then applied in assessing the carrying amounts of assets and liabilities, which would not otherwise be evident from other sources. Actual outcomes may deviate from these estimates and judgments. For a more detailed description of material judgments and assumptions, refer to the Annual Report 2024 Note 3 Income, Note 15 Intangible assets and Note 16 Investment properties.

K-Fastigheter's operations, financial position and profit may be affected, directly or indirectly, by a number of risks, uncertainties and external factors, where the effect on the Group's operating profit can be controlled to a varying degree. To limit risk exposure the Group applies internal regulatory frameworks, policies and control systems. K-Fastigheter's significant risks, exposure and management are described in the 2024 Annual Report. The transaction with Brinova Fastigheter AB has not altered this assessment, as Brinova and K-Fastigheter conduct similar operations.

Accounting principles

K-Fast Holding AB adheres to the IFRS standards adopted by the EU. This Year-end report has been prepared in accordance with IAS 34 Interim Financial Reporting and the Annual Accounts Act. Disclosures in accordance with IAS 34.

The Group and Parent Company measures all financial assets and liabilities at amortized cost, with the exception of derivative instruments, which are measured at fair value through the Income Statement. In K-Fastigheter's assessment the carrying amount of financial assets and financial liabilities valued at amortized cost represents a good approximation of fair value. For further details, see Note 22, Financial risk and finance policies in the 2024 Annual Report. 2024 Annual Report. No accounting policies have changed since the 2024 Annual Report, and Brinova Fastigheter AB applies, in all material respects, the same accounting policies as K-Fastigheter.

Market outlook

K-Fastigheter's offering shall meet market demand for attractive and flexible housing at the right cost. This occurs through direct and indirect ownership of investment properties and by delivering completed housing units and frame construction for housing. In addition, the Group delivers frame solutions for warehousing and logistics facilities, properties for public use, defense and infrastructure. The Group's concept buildings, developed in-house, form the basis for the completed housing units. The Group's concept buildings, developed in-house, generate conditions for cost control and financial efficiency throughout the chain, from building rights to property management. There is substantial demand for new housing in Sweden. It is the Group's view that demand remains favorable in Skåne, particularly in the Öresund region and in the Västra Götaland and Mälardalen regions, and in areas with structural housing shortages.

Seasonal variations

Property management is associated with certain seasonal variations primarily in charges related to heating costs. With regard to construction operations, seasonality is mainly associated with weather and holiday periods, which means that performance in the first quarter, the summer months, and December normally is weaker than in the rest of the year.

Organization and employees

The Group's Parent Company is K-Fast Holding AB. At the end of the period, the Group consisted of 220 wholly-owned and partlyowned subsidiaries and 10 associated company groups. The number of employees amounted to 619 (503), of which 94 were women (66) and 525 were men (437), of which a total of 83 employees in Brinova Fastigheter AB. Brinova operates as an independent company, with a separate board of directors and management team, and is listed on Nasdaq Stockholm MidCap.

The operations are organized in two operating segments, Property

Management and Construction. There are also Group-wide functions for Business Development, Accounting and Finance, Procurement, IT, IR/Communications, Marketing, Legal and HR. The Group's Chief Legal Counsel, Heads of Business Development, Accounting, Finance, Procurement, IT, IR/Communications, Marketing and HR are members of the Group management team. Brinova has equivalent or similar functions within its management team, operating independently from K-Fastigheter.

K-Fast Holding AB's head office is located in Hässleholm. In addition, the Group has production facilities in Hässleholm, Östra Grevie, Vara, Hultsfred, Strängnäs, and Katrineholm, as well as offices in Malmö, Gothenburg, and Stockholm. Brinova's head office is located in Helsingborg, with additional offices in several of the municipalities in Skåne, Blekinge, and southern Småland where the company currently operates.

Transactions with related parties

The Group's related parties include all Board Members, the CEO and members of corporate management, as well as individuals and companies closely related to them. Transactions with related-parties totaled SEK 0.7 million (0.3) in the period, of which legal consultation provided by law firm VICI AB, where Board member Christian Karlsson is a partner, comprised SEK 0.7 million (0.3). In addition to the above transactions, construction services were sold during the period to Vallenfast Titania AB in the amount of SEK 14.3 million (0.0).

All transactions were priced at market terms.

THE SHARE AND SHAREHOLDERS

K-Fast Holding AB's Class B shares (ticker: KFAST B) were launched on Nasdaq Stockholm in the Real Estate segment on 29 November 2019. On 30 June 2025, K-Fastigheter's market capitalization was SEK 3,191.5 million. At the end of the quarter, there were over 5,850 shareholders.

At the end of the period, there were a total of 245,993,168 shares in K-Fast Holding divided between 22,500,000 Class A shares and 223,493,168 Class B shares and total number of votes was 335,993,168. Each Class A share carries five votes and each Class B share carries one vote. All shares carry equal rights to participate in the company's assets and earnings and to any surplus on liquidation. Neither Class A nor Class B shares are subject to any transfer restrictions.

Share price performance and trading

During the period 1 July 2024 – 30 June 2025, approximately 27.8 million KFAST Class B shares were traded on Nasdaq Stockholm. The daily turnover of K-Fastigheter's shares on Nasdaq Stockholm averaged approximately 111,500 shares and the average price paid was SEK 18.22. The highest price paid in the period was SEK 26.90 on 2 October 2024,

and the lowest price paid was SEK 10.67 on 9 April 2025. On 30 June 2025, the share price was SEK 14.28 (last paid). Market value of all shares in the company, based on the last price paid for a class B share at the end of the period, amounted to SEK 3,512.8 million.

Share capital and new issue

The 2025 AGM authorized the Board to decide to repurchase the company's Class B shares, corresponding to a maximum of 10 percent of the total number of shares issued in K-Fast Holding AB. No shares were repurchased in the period.

The AGM 2025 authorized the Board to carry out one or more new share issues of Class B shares, subject to a total maximum of 25,000,000 new shares on one or more occasions. No new shares were issued in the period.

More information about the share capital can be found at k-fastigheter.com/en

More information about the share capital can be found at k-fastigheter.com/en

Ten largest shareholders (in order of total voting power) as per 30 june 2025

Name Class A shares* Class B shares* Total number of
shares
Percentage of capital % Percentage of votes %
Erik Selin Fastigheter AB 11,250,000 68,570,000 79,820,000 32.4% 37.1%
Jacob Karlsson AB 11,250,000 65,552,000 76,802,000 31.2% 36.3%
Capital Group 0 18,183,928 18,183,928 7.4% 5.4%
Fourth AP Fund 0 9,839,409 9,839,409 4.0% 2.9%
Länsförsäkringar funds 0 8,911,253 8,911,253 3.6% 2.7%
First Fondene 0 5,938,317 5,938,317 2.4% 1.8%
Odin Fonder 0 5,504,746 5,504,746 2.2% 1.6%
Second AP Fund 0 4,731,981 4,731,981 1.9% 1.4%
Kilenkrysset-koncernen 0 3,573,371 3,573,371 1.5% 1.1%
ErHo Förvaltning AB 0 2,283,000 2,283,000 0.9% 0.7%
Ten largest shareholders 22,500,000 193,088,005 215,588,005 87.6% 91.0%
Other shareholders 0 30,405,163 30,405,163 12.4% 9.0%
Total 22,500,000 223,493,168 245,993,168 100.0% 100.0%
of whom, Board of Directors and Group management 22,500,000 137,840,629 160,340,629 65.2% 74.5%

* The ownership structure as of 30 June 2025 is based on data from Euroclear Sweden and K-Fastigheter.

Marketplace Nasdaq Stockholm
Name of share K-Fast Holding B
Ticker KFAST B
ISIN code SE0016101679
Segment Mid Cap
Sector Real Estate
Currency SEK
Total number of shares outstanding 245,993,168
Total number of Class B shares listed on Nasdaq Stockholm 223,493,168
Closing price 30 Jun 2025 SEK 14.28
Market capitalization as of 30 June 2025 SEK 3,191.5 million

SIGNATURES

This Interim Report has not been subject to review by the company's auditor. The Board of Directors and the CEO provide their assurance that the Interim Report provides a true and fair view of the operations, financial position and performance of the Parent Company and the Group, describing the significant risks and uncertainties faced by the Parent Company and the companies within the Group.

Hässleholm, Sweden, 22 July
2025

Erik Selin Chairman of the Board

Ulf Johansson

Board Member

Christian Karlsson

Board Member

Sara Mindus

Board Member

Jesper Mårtensson

Board Member

Jacob Karlsson CEO/Board Member

PRESENTATION OF THE INTERIM REPORT

K-Fastigheter's President and CEO, Jacob Karlsson, and CFO, Martin Larsson, will comment on the Group's Interim Report for the period January to June 2025 on Tuesday 22 July 2025 at 09:00 a.m.

The presentation materials (slides + audio) will be available at www.k-fastigheter.com/en/for-investors/presentations The presentation will be held in Swedish with presentation materials in Swedish and English.

Questions may be addressed in writing to [email protected] with answers being compiled on an ongoing basis during the day and being published on: www.k-fastigheter.com

CALENDAR

Interim Report January- September 2025 7 November 2025

CONTACT

K-Fast Holding AB Address: Bultvägen 7, SE-281 43 Hässleholm, Sweden Telephone: +46 (0) 10 33 00 069 k-fastigheter.com

Jacob Karlsson CEO e-mail: [email protected] Telephone: +46 (0)738 219 626

Martin Larsson Deputy CEO/CFO E-mail: [email protected] Telephone: +46 (0)703 533 160

Johan Hammarqvist Head of IR and Communications E-mail: [email protected]e Telephone: +46 (0) 708 730 900

This report and other financial information and press releases can be found on the company's website: k-fastigheter.com/en/investors/. This information is such that K-Fast Holding AB is obliged to disclose in accordance with the EU's Market Abuse Regulation. The information was submitted for publication, through the agency of the contact person set out above, at 8:00 a.m. CEST on 22 July 2025.

K-FASTIGHETER'S CONCEPT BUILDINGS

Low-Rise – flexible buildings with a wide range of choice

K-Fastigheter's one to three-story buildings can be constructed either as semi-detached houses or terraced houses with one or two-story apartments. In addition, they can be stacked to create two-story buildings with access balconies. The Low-Rise apartments are available as 1-bedroom apartments of 55 square meters, 2-bedroom apartments of 68 square meters and 3-bedroom apartments of 89 square meters with a roof terrace. Intra-Group development efforts have achieved buildings with apartments that feature a minimized facade area in combination with an attractive floor plan. Low-rise apartments are suitable for both families with young children and individuals downsizing from detached houses, seeking high-quality accommodation with a private patio and/or roof terrace. The preferable location is residential areas with detached houses and townhouses on the outskirts of cities.

Structural details: Ground level foundation plate with prefab frame. Façade color can be individualized.

Lateral Low-Rise – variation and space efficiency

K-Fastigheter's neighborhood-structure multifamily dwellings can be constructed with up to ten stories in height. There are two standard spaceefficient apartment formats within Lateral Low-Rise buildings: one bedroom, living room and kitchen totaling 51 square meters and two bedrooms, living room and kitchen totaling 68 square meters. It is also possible to include apartment alternatives that are either larger or smaller. To meet market demand and offer the best possible use of building rights, K-Fastigheter has chosen to make its Lateral Low-Rise as adaptable as possible with regard to floor plans and with opportunities for underground garages and commercial premises on the ground floor.

The design of the Lateral Low-Rise concept has focused sharply on achieving a substantial living space in relation to the façade area. The Lateral Low-Rise concept has a significantly smaller façade

area in relation to living space than the average for newly produced apartments in Sweden. In connection with construction, this is significant because a smaller façade entails lower consumption of materials and fewer working hours required to complete the project. In a long-term management perspective, a smaller façade area reduces maintenance costs and exposes a smaller area to cold, which reduces the building's total energy consumption.

Lateral Low-Rise with their versatility and spaceefficient apartments, are well suited for urban locations.

Structural details:

Load-bearing concrete structure with floors and apartment-separating walls in concrete, as well as sandwich walls in concrete. Facades can feature different materials, allowing for varied architectural expressions.

K-FASTIGHETER'S CONCEPT BUILDINGS

Apartment Block and Apartment Block Plus - residential buildings for all locations

K-Fastigheter's Apartment Blocks are squarefootprint multi-family dwellings that can be from four to ten stories high. The Apartment Blocks have four apartments on each floor: two with two rooms and kitchen totaling 62 square meters and two with three rooms and kitchen totaling 71 square meters. All apartments are equipped with spacious 27 squaremeter balconies facing two directions. The Apartment Block is particularly suited for construction on difficult terrain, and multiple designs are available for the ground floor. On plots with uneven terrain, the ground floor can be designed to include a semibasement and adapted to accommodate various spaces, such as premises and recycling facilities, if apartments are not built at ground level. Apartment Blocks are primarily suited for construction on the outskirts of cities but are also suitable for more urban areas.

adaptation known as Apartment Block Plus. Apartment Block Plus is a rectangular structure containing six apartments per story. Apartment Block Plus is a hybrid, which allows for more choice, and can be built as a freestanding apartment block, or as two buildings connected at the gables, which creates a structure visually similar to K-Fastigheter's Lateral Low-Rise housing units.

The Apartment Block has been designed for costefficient long-term property management, including wall structures that provide access to all drain stacks from the staircase, which makes it possible to replace drain stacks without requiring tenants to move out. Thanks to innovative construction, a high degree of prefabrication and balcony constructions that remove the need for scaffolding, the Apartment Block construction process is very time effective.

Structural details:

Entirely concrete structure with sandwich exterior walls, uniform walls separating apartments and floor units. The roof is available in three options: pent, pitched or hipped. The facade color can be individualized and there is a selection of balcony railings to choose from.

K-Commercial – for modern offices

The Group has developed a fourth concept building. As a complement to the residential buildings, K-Fastigheter has developed a concept building for commercial premises under the name of K-Commercial.

K-Commercial is a multi-story building constructed with prefabricated concrete elements. The floor plan can be adjusted according to customer requirements, including uses such as reception, restaurant, gym or traditional office spaces, due to the open plan design. The office floors can be adjusted to accommodate one or several companies by dividing the floor plan into separate spaces, making K-Commercial an attractive solution for small and large businesses alike.

K-Commercial is constructed with a stabilizing external and inner core where four wall panels create a window opening that stretches from floor to ceiling. The façade design is modern and provides excellent natural light on every floor. The structure of the façade acts as a stabilizing feature due to the robust characteristics of the prefabricated concrete. The outer core of the building is connected to the inner core which contains the elevator, stairs and entrances to all floors. The construction of the floors allows for a high degree of flexibility, making K-Commercial suitable for many different types of building rights. The rate of prefabrication is high as the repetition of concrete elements is unique in the sector.

Structural details:

Ground level foundation plate with adjacent two-story garage. Sandwich element in the façade, homogeneous joists and interior walls, all in concrete. The roof is constructed as an insulated, low-pitched roof with roofing felt. Concrete elements positioned on this create a roof terrace. Façade colors can be customized.

The Apartment Block is also available in an

RECONCILIATION TABLE

Property-related KPIs

2025
Apr–Jun
2024
Apr–Jun
2025
Jan–Jun
2024
Jan–Jun
2024 Jul
-2025 Jun
2024
Jan-Dec
Definition Motivation
Rental value, SEK m
A Contract value on an annual basis at the end of the period, SEK m 1,221.1 666.7 1,221.1 666.7 1,221.1 655.0 This rental value is used to illustrate the
Group's potential income.
B Vacancy value on an annual basis at the end of the period, SEK m 72.8 40.0 72.8 40.0 72.8 24.1 Closing annual rent plus estimated market rent for
vacant space.
A+B Rental value at the end of the period, SEK m 1,293.9 706.7 1,293.9 706.7 1,293.9 679.1
Financial occupancy rate, %
A Contract value on an annual basis at the end of the period, SEK m 1,221.1 666.7 1,221.1 666.7 1,221.1 655.0
B Vacancy value on an annual basis at the end of the period, SEK m 72.8 40.0 72.8 40.0 72.8 24.1 Contractual annual rent for leases valid at the end of
the period in relation to the rental value.
Illustrates the financial utilization rate of
K-Fastigheter's properties.
A/(A+B) Financial occupancy rate, % 94.4% 94.3% 94.4% 94.3% 94.4% 96.4%
Surplus ratio, %
A Gross profit from property management for the period in accordance with the Income
Statement, SEK m
217.5 106.8 323.8 194.8 530.2 401.2 This KPI illustrates the profitability
B Rental income for the period in accordance with the Income Statement, SEK m 310.0 155.8 471.2 302.6 771.9 603.4 Operating surplus in relation to rental income. of the property management operations.
A/B Surplus ratio in the period, % 70.2% 68.5% 68.7% 64.4% 68.7% 66.5%
Loan-to-value ratio, completed investment properties,%
A Interest-bearing liabilities related to completed investment properties at the end of the
period in accordance with the Balance Sheet, SEK m
12,389.7 8,221.0 12,389.7 8,221.0 12,389.7 7,631.8 Interest-bearing liabilities related to completed Loan-to-value ratio is used to illustrate K-Fastigheter's
financial risk.
B Completed investment properties at the end of the period in accordance with the
Balance Sheet, SEK million
20,627.3 13,286.7 20,627.3 13,286.7 20,627.3 12,636.8 investment properties as a percentage of total assets at
the end of the period.
A/B Loan to value ration completed investment properties at the end of the period, % 60.1% 61.9% 60.1% 61.9% 60.1% 60.4%
Lettable area at the end of the period, m2 706,954 380,491 706,954 380,491 706,954 359,020 Total area available for lease
Total number of apartments under management at the end of the period 7,506 5,160 7,506 5,160 7,506 4,985 Total number of apartments under management at the
end
of the period.
KPIs used to illustrate K-Fastigheter's capacity
to achieve operational targets.
Number of construction starts for apartments in the period 176 126 176 467 637 928 Total number of construction starts for apartments in
the period.
Of which in wholly or partly owned subsidiaries 176 126 176 467 563 854
Number of apartments in construction at the end of the period 2,051 1,731 2,051 1,731 2,051 2,052 Total number of apartments in ongoing Construction
at the end of the period.
Of which in wholly or partly owned subsidiaries 1,977 1,731 1,977 1,731 1,977 1,978
Number of apartments in project development at the end of the period 1,536 2,488 1,536 2,488 1,536 1,893 Total number of apartments in ongoing project
development
at the end of the period.

RECONCILIATION TABLE CONT.

Financial KPIs

2025
Apr–Jun
2024
Apr–Jun
2025
Jan–Jun
2024
Jan–Jun
2024 Jul
-2025 Jun
2024
Jan-Dec
Definition Motivation
Interest coverage ratio, multiple
A Profit before changes in value for the period in accordance with the Income Statement,
SEK m
58.1 40.7 91.1 54.0 135.6 99.3 Profit before changes in value with reversal of
depreciation/amortization and impairment and net
interest income, and divided by net interest income (incl.
The KPI highlights financial risk by
highlighting the sensitivity of the Company's
performance to interest rate fluctuations.
B Depreciation, amortization and impairment in the period in accordance with the Income
Statement, SEK m
-16.5 -14.0 -32.6 -30.4 -73.8 -71.6
C Net interest income for the period in accordance with the Income Statement, SEK m -124.1 -74.4 -199.5 -142.9 -337.5 -281.0 realized value change in current derivative instruments).
(A-B-C)/-C Interest coverage ratio in the period, multiple 1.60 1.74 1.62 1.59 1.62 1.61
Equity/assets ratio, %
A Equity at the end of the period in accordance with the Balance Sheet, SEK m 7,752.2 5,316.9 7,752.2 5,316.9 7,752.2 5,304.6 The key figure highlights financial risk by illustrating the
scale of equity
in relation to total assets.
B Total equity and liabilities at the end of the period in accordance with the Balance Sheet,
SEK m
26,215.3 17,749.7 26,215.3 17,749.7 26,215.3 17,465.9 Shareholders' equity as a percentage of total assets
at the end of the period.
A/B Equity/assets ratio at the end of the period, % 29.6% 30.0% 29.6% 30.0% 29.6% 30.4%
Debt-to-equity ratio, %
A Interest-bearing liabilities at the end of the period in accordance with the Balance Sheet,
SEK m
15,291.6 10,537.7 15,291.6 10,537.7 15,291.6 10,317.3 Debt-to-equity ratio is used to illustrate K-Fastigheter's
financial risk.
B Total equity and liabilities at the end of the period in accordance with the Balance Sheet,
SEK m
26,207.8 17,749.7 26,207.8 17,749.7 26,207.8 17,465.9 Interest-bearing liabilities as a percentage of total
assets at the end of the period.
A/B Debt-to-equity ratio at the end of the period, % 58.3% 59.4% 58.3% 59.4% 58.3% 59.1%
Period for which capital is tied up, years 2.0 2.6 2.0 2.6 2.0 1.1 The period for which capital is tied up with regard to
liabilities to credit institutions pertaining to acquisition
financing and completed investment and business
properties at the end of the period.
This KPI is used to illustrate the (re-) financing risk
related to K-Fastigheter's interest-bearing liabilities
Period of fixed-interest, years 2.4 3.0 2.4 3.0 2.4 1.8 Fixed interest period for liabilities for acquisition
financing and credit institutions pertaining to investment
and business properties at the end of the period.
This key figure is used to illustrate the interest rate risk
for K-Fastigheter's interest-bearing liabilities.
Average interest, %
A Interest expense calculated at annual rate at the end of the period, SEK m 420.6 253.7 420.6 253.7 420.6 301.3 Estimated annual interest for interest-bearing liabilities
as a percentage of interest-bearing liabilities at the end
of the period excluding overdrafts and building credits.
Average interest is used to illustrate the interest rate risk
for K-Fastigheter's interest-bearing liabilities.
B Interest-bearing liabilities at the end of the period in accordance with the Balance Sheet,
SEK m
12,629.7 7,435.1 12,629.7 7,435.1 12,629.7 8,098.3
A/B Average interest rate at the end of the period, % 3.33% 3.41% 3.33% 3.41% 3.33% 3.72%
Net investments, SEK m
A Acquisitions in the period, SEK m 0.0 0.0 0.0 36.9 154.9 191.7
B New construction projects in the period, SEK m 348.7 306.1 816.3 734.5 1,435.0 1,353.2 K-Fastigheter's total net investments in investment
properties and new construction projects in progress in
the period.
Used to illustrate K-Fastigheter's ability
to achieve operational targets.
C Extensions and remodeling in the period, SEK m 35.3 69.5 58.1 102.9 125.4 170.2
D Sales in the period, SEK m -884.8 0.0 -887.3 -32.7 -2,044.2 -1,189.5
A+B+C+D Net investments in the period, SEK m -500.9 375.6 -13.0 841.6 -328.9 525.6
Equity per share, SEK
A Equity attributable to Parent Company shareholders at the end of the period in
accordance with the Balance Sheet, SEK million
5,079.1 5,258.2 5,079.1 5,258.2 5,079.1 5,214.4 Equity less minority share of equity, in relation to the
number of shares outstanding at the end of the period.
Used to illustrate K-Fastigheter's equity per share in a
manner that is uniform for listed companies.
B Number of shares outstanding at the end of the period, thousands 246.0 246.0 246.0 246.0 246.0 246.0
A/B Equity per share at the end of the period, SEK/share 20.65 21.38 20.65 21.38 20.65 21.20
Profit after tax for the period per share, SEK per share*
A Profit after tax for the period attributable to Parent Company shareholders in accordance
with the Income Statement, SEK million
-61.6 48.6 -66.1 83.7 -101.4 49.2 Profit for the period in relation to the average number of
shares outstanding during the
period.
Used to illustrate shareholders' proportion
of K-Fastigheter's profit before tax for the period.
B Average number of shares outstanding in the period, incl. dilution, thousands 246.0 245.9 246.0 243.2 246.0 244.6
A/B Profit after tax for the period, SEK/share -0.25 0.20 -0.27 0.34 -0.41 0.20
22

RECONCILIATION TABLE CONT.

KPIs related to K-Fastigheter's financial targets

2025
Apr–Jun
2024
Apr–Jun
2025
Jan–Jun
2024
Jan–Jun
2024 Jul
-2025 Jun
2024
Jan-Dec
Definition Motivation
Profit from Property Management, SEK m
A Gross profit from Property Management for the period in accordance with segment
reporting, SEK m
217.5 107.0 323.8 194.9 530.0 401.2
B Central administration costs attributable to Property Management in the period in
accordance with segment reporting, SEK million
-13.4 -5.2 -16.5 -8.1 -26.0 -17.5 This KPI illustrates the operating segment's profitability.
C Depreciation, amortization and impairment attributable to Property Management in the
period in accordance with segment reporting, SEK m
-1.7 -0.6 -3.9 -1.1 -8.2 -5.3 Gross profit from Property Management less central
administration costs, depreciation, amortization and
impairment, profit from associated companies and
joint ventures and net financial items attributable to the
Property Management operating segment.
D Profit from associated companies and joint ventures attributable to Property
Management in the period in accordance with segment reporting, SEK m
0.0 0.0 0.0 0.0 0.0 0.0
E Net financial items attributable to Property Management in the period in accordance with
segment reporting, SEK m
-117.6 -66.1 -184.5 -125.5 -302.2 -243.2
A+B+C+D+E Profit from property management in the period, SEK m 84.8 35.0 118.9 60.3 193.7 135.1
Operating profit attributable to non-controlling interests 36.8 -0.3 36.4 -0.4 35.4 -1.4
Profit from Property Management per share, SEK
Profit from property management attributable to Parent Company shareholders in the
period in accordance with segment reporting, SEK m
45.6 35.3 80.2 60.7 156.0 136.5 Used to illustrate profit from property management
B Average number of shares outstanding in the period, thousands 246.0 245.9 246.0 243.2 246.0 244.6 Profit from property management in relation to the
average number of shares outstanding in the period.
per share in line with K-Fastigheter's
financial targets
A/B Profit from property management per share in the period, SEK/share 0.19 0.14 0.33 0.25 0.63 0.56
Growth in profit from property management per share, %
Profit from property management attributable to Parent Company shareholders in the
period, SEK/share
0.19 0.14 0.33 0.25 0.63 0.56 Percentage change in profit from property management
per share in the period.
Used to illustrate growth in profit from property
management per share in line with K-Fastigheter's
financial targets.
B Profit from property management attributable to Parent Company shareholders in the
period, SEK/share
0.14 0.12 0.25 0.26 0.50 0.51
A/B-1 Growth in profit from property management per share in the period, % 29.2% 18.9% 30.6% -5.2% 28.0% 9.6%
Profit from Construction, SEK m
A Gross profit from Construction in the period in accordance with segment reporting, SEK m 43.5 64.4 116.6 223.9 291.1 398.3
B Central administration costs attributable to Construction in the period in accordance
with segment reporting, SEK m
-18.6 -10.9 -29.6 -21.4 -50.1 -41.9 Gross profit from Construction less central
administration costs, depreciation, amortization and
impairment, profit from associated companies and
joint ventures and net financial items attributable to the
Construction operating segment.
This KPI illustrates the operating segment's profitability.
C Depreciation, amortization and impairment attributable to Construction in the period in
accordance with segment reporting, SEK m
-13.9 -12.1 -27.3 -26.6 -63.4 -62.7
D Profit from associated companies and joint ventures attributable to Construction in the
period in accordance with segment reporting, SEK m
10.0 -2.8 13.1 7.1 20.8 14.8
E Net financial items attributable to Construction in the period in accordance with segment
reporting, SEK m
-6.4 -8.9 -9.0 -13.2 -19.8 -24.0
A+B+C+D+E Profit from Construction in the period, SEK m 14.6 29.7 63.8 169.9 178.5 284.6
Profit from Construction per share. SEK
A Profit from Construction attributable to Parent Company shareholders in the period
according to segment reporting, SEK m
14.6 29.7 63.8 169.9 178.5 284.6 Profit for Construction in the period in relation to the
average number of shares outstanding in the
period.
Used to illustrate profit from Construction per share in
B Average number of shares outstanding in the period, thousands 246.0 245.9 246.0 243.2 246.0 244.6 line with K-Fastigheter's financial targets.
A/B Profit from Construction per share in the period, SEK/share 0.06 0.12 0.26 0.70 0.72 1.16
Growth in profit from Construction per share, %
A Profit from Construction attributable to Parent Company shareholders in the period,
SEK/share
0.06 0.12 0.26 0.70 0.72 1.16 Used to illustrate growth in K-Fastigheter's profit from
Percentage change in profit from Construction
per share during the period.
financial targets
B Profit from Construction attributable to Parent Company shareholders in the preceding
period, SEK/share
0.12 0.57 0.70 0.94 1.11 1.35 Construction per share in line with K-Fastigheter's
A/B-1 Growth in profit from Construction per share in the period, % -50.7% -78.8% -62.9% -25.7% -34.5% -13.6% 23

RECONCILIATION TABLE CONT.

KPIs related to K-Fastigheter's financial targets cont.

2025
Apr–Jun
2024
Apr–Jun
2025
Jan–Jun
2024
Jan–Jun
2024 Jul
-2025 Jun
2024
Jan-Dec
Definition Motivation
Long-term net asset value (NAV), SEK m
A Equity attributable to Parent Company shareholders at the end of the period in
accordance with the Balance Sheet, SEK million
5,079.1 5,258.2 5,079.1 5,258.2 5,079.1 5,214.4 Reported equity with reversal of deferred tax, interest
rate derivatives and non-controlling interests, and the
impact of the acquisition of Brinova Fastigheter AB.
An established measure of K-Fastigheter's and other
listed companies' long-term net asset value, facilitating
analyses and comparisons.
B Derivatives at the end of the period in accordance with the Balance Sheet, SEK m 40.2 -156.8 40.2 -156.8 40.2 -39.6
C Deferred tax liability at the end of the period in accordance with the Balance Sheet, SEK m 1,953.0 1,027.4 1,953.0 1,027.4 1,953.0 1,092.4
D Deferred tax asset at the end of the period in accordance with the Balance Sheet, SEK m -93.6 -75.6 -93.6 -75.6 -93.6 -60.7
E Adjustment for opening balance, deferred tax and goodwill in relation to the acquisition
of Brinova Fastigheter AB
-969.2 0.0 -969.2 0.0 -969.2 0.0
A+B+C+D+E Long-term net asset value (NAV) at the end of the period, SEK m 6,009.5 6,053.2 6,009.5 6,053.2 6,009.5 6,206.5
Long-term net asset value (NAV), SEK/share
A Long-term net asset value (NAV) attributable to Parent Company shareholders at the end
of the period in accordance with the Balance Sheet, SEK m
6,009.5 6,053.2 6,009.5 6,053.2 6,009.5 6,206.5 Long-term net asset value (NAV) in relation to
average number of shares outstanding in the period.
Used to illustrate K-Fastigheter's long-term net asset
value (NAV) per share in a manner that is uniform for
listed companies.
B Number of shares outstanding at the end of the period, millions 246.0 246.0 246.0 246.0 246.0 246.0
A/B Long-term net asset value (NAV) per share at the end of the period, SEK/share 24.43 24.61 24.43 24.61 24.43 25.23
Growth in long-term net asset value (NAV),%
A Long-term net asset value (NAV) attributable to Parent Company shareholders at the end
of the period in accordance with the Balance Sheet, SEK/share
24.43 24.61 24.43 24.61 24.43 25.23 Percentage change in long-term net asset value (EPRA
NAV) per share in the period.
Used to illustrate growth K-Fastigheter's long-term net
asset value (NAV) per share in a manner that is uniform
for listed
companies.
B Long-term net asset value (NAV) attributable to Parent Company shareholders at the end
of the preceding period in accordance with the Balance Sheet, SEK/share
25.34 24.17 25.23 24.25 24.61 24.25
A/B-1 Growth in long-term net asset value (NAV) per share in the period, % -3.6% 1.8% -3.2% 1.5% -0.7% 4.0%
Number of shares outstanding at the end of the period, millions** 246.0 246.0 246.0 246.0 246.0 246.0
Average number of shares outstanding in the period, millions** 246.0 245.9 246.0 243.2 246.0 244.6

* There are no potential shares, e.g. convertibles in the company, and accordingly no dilution effect.

** Adjusted for new issue of 6,662,000 Class B shares as of 13 March and 8 April 2024.

Talk to a Data Expert

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