Consolidated statement of comprehensive income
All amounts in € thousands, unless otherwise stated
| Note | | 2019 | | 2018 |
---|
Gross rental income | 6 | 38,446 | | 34,811 | |
Service charge income | 6 | 7,025 | | 6,318 | |
Other income | | 2,969 | | 2,201 | |
Revenues | | | 48,440 | | 43,330 |
| | | | | |
Service charge expenses | | (9,534) | | (9,172) | |
Property operating expenses | 7 | (13,207) | | (15,040) | |
| | | (22,741) | | (24,212) |
Net rental income | | | 25,699 | | 19,118 |
| | | | | |
Positive fair value adjustment investment property | 12 | 118,194 | | 60,169 | |
Negative fair value adjustment investment property | 12 | (1,005) | | (1,570) | |
Fair value adjustments on investment property under construction | 13 | 35,389 | | 2,308 | |
Net valuation gain (loss) | | | 152,578 | | 60,907 |
| | | | | |
Administrative expenses | 8 | | (4,484) | | (3,718) |
Result before finance result | | | 173,793 | | 76,307 |
| | | | | |
Finance result | 9 | (983) | | (148) | |
Net finance result | | | (983) | | (148) |
| | | | | |
Result before tax | | | 172,810 | | 76,159 |
Income taxes | 10 | | (225) | | (197) |
Result for the year | | | 172,585 | | 75,962 |
| | | | | |
Items that will not be reclassified subsequently to comprehensive income | | | - | | - |
Items that may be reclassified subsequently to comprehensive income | | | - | | - |
Total comprehensive income for the year, net of tax | | | 172,585 | | 75,962 |
| | | | | |
Net result attributable to shareholders | | | 172,585 | | 75,962 |
Total comprehensive income attributable to shareholders | | | 172,585 | | 75,962 |
| | | | | |
| | | | | |
Distributable result | 20 | | 20,060 | | 15,074 |
Pay-out ratio | 20 | | 100% | | 100% |