Link Prop Investment AB (publ) (NGM:LINKAB)

Link Prop Investment AB Income Statement

Financials in millions SEK. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Rental Revenue	44.49	40.83	43.79	38.48	31.84
Other Revenue	0.03	-	-	-	-
Total Revenue	44.52	40.83	43.79	38.48	31.84
Revenue Growth (YoY	9.05%	-6.76%	13.79%	20.85%	-7.11%
Property Expenses	12.88	14.8	12.64	13.07	9.05
Selling, General & Administrative	3.6	3.16	2.61	1.92	1.79
Depreciation & Amortization	10.14	10.21	9.24	7.15	7.13
Other Operating Expenses	0.18	0.65	-5.93	-0.44	-4.64
Total Operating Expenses	26.8	28.82	18.56	21.71	13.32
Operating Income	17.72	12.01	25.23	16.77	18.52
Interest Expense	-7.54	-8.17	-4.26	-3.13	-2.88
Interest & Investment Income	0.23	0.78	0.53	0	0
Other Non-Operating Income	-	-0.72	-0.72	-0.72	-0.72
EBT Excluding Unusual Items	10.41	3.91	20.77	12.93	14.91
Pretax Income	10.41	3.91	20.77	12.93	14.91
Income Tax Expense	2.81	0.63	4.48	2.78	3.19
Net Income	7.6	3.28	16.3	10.14	11.73
Net Income to Common	7.6	3.28	16.3	10.14	11.73
Net Income Growth	131.82%	-79.87%	60.63%	-13.50%	10.61%
Basic Shares Outstanding	-	1	1	1	1
Diluted Shares Outstanding	-	1	1	1	1
Shares Change (YoY)	-	-	-	-	-0.04%
EPS (Basic)	-	2.23	11.09	6.90	7.98
EPS (Diluted)	-	2.23	11.09	6.90	7.98
EPS Growth	-	-79.87%	60.63%	-13.50%	10.65%
Dividend Per Share	-	8.000	8.000	8.000	8.000
Operating Margin	39.80%	29.42%	57.62%	43.59%	58.16%
Profit Margin	17.08%	8.03%	37.21%	26.36%	36.83%
EBITDA	27.85	22.22	34.47	23.92	25.65
EBITDA Margin	62.56%	54.43%	78.73%	62.17%	80.55%
D&A For Ebitda	10.14	10.21	9.24	7.15	7.13
EBIT	17.72	12.01	25.23	16.77	18.52
EBIT Margin	39.80%	29.42%	57.62%	43.59%	58.16%
Effective Tax Rate	26.95%	16.01%	21.56%	21.52%	21.37%
Revenue as Reported	44.52	40.85	50.4	39.47	36.99

Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.