Brinova Fastigheter AB (publ) (STO:BRIN.B)

Brinova Fastigheter AB Income Statement

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

Fiscal Year	FY 2022	FY 2021	FY 2020	FY 2019	FY 2018
Period Ending	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019	Dec 31, 2018
Rental Revenue	463.8	381.5	296.9	280	246.4
Other Revenue	1.8	18.7	17.3	1.2	2.7
Total Revenue	465.6	400.2	314.2	281.2	249.1
Revenue Growth (YoY	16.34%	27.37%	11.73%	12.89%	22.11%
Property Expenses	175.3	147.1	116.4	104.5	92
Selling, General & Administrative	26.8	22	19.8	17.9	20.4
Total Operating Expenses	202.1	169.1	136.2	122.4	112.4
Operating Income	263.5	231.1	178	158.8	136.7
Interest Expense	-108	-77.3	-57.2	-53.8	-42.2
Interest & Investment Income	1	0.1	-	-	-
Other Non-Operating Income	218.3	52.4	-21	-19.7	-13.2
EBT Excluding Unusual Items	374.8	206.3	99.8	85.3	81.3
Gain (Loss) on Sale of Assets	-2.5	1.1	-0.4	-0.1	-0.2
Asset Writedown	15.6	307.1	110.2	134.8	58.5
Pretax Income	387.9	514.5	209.6	220	139.6
Income Tax Expense	98.2	114.7	49.1	48.6	22.9
Net Income	289.7	399.8	160.5	171.4	116.7
Net Income to Common	289.7	399.8	160.5	171.4	116.7
Net Income Growth	-27.54%	149.10%	-6.36%	46.87%	18.72%
Basic Shares Outstanding	98	91	79	72	72
Diluted Shares Outstanding	98	91	79	72	72
Shares Change (YoY)	7.61%	14.67%	9.40%	-	-
EPS (Basic)	2.97	4.41	2.03	2.37	1.61
EPS (Diluted)	2.97	4.41	2.03	2.37	1.61
EPS Growth	-32.66%	117.24%	-14.41%	46.87%	18.72%
Operating Margin	56.59%	57.75%	56.65%	56.47%	54.88%
Profit Margin	62.22%	99.90%	51.08%	60.95%	46.85%
EBITDA	264.2	231.8	178.6	-	-
EBITDA Margin	56.74%	57.92%	56.84%	-	-
D&A For Ebitda	0.7	0.7	0.6	-	-
EBIT	263.5	231.1	178	158.8	136.7
EBIT Margin	56.59%	57.75%	56.65%	56.47%	54.88%
Effective Tax Rate	25.32%	22.29%	23.43%	22.09%	16.40%

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.