Brinova Fastigheter AB Income Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024
Rental Revenue	1,035	907.5	522.2
Other Revenue	36.3	36.2	25.3
Total Revenue	1,072	943.7	547.5
Revenue Growth (YoY	92.70%	72.36%	-
Property Expenses	373.2	316.6	193.9
Selling, General & Administrative	48.1	45.4	26.3
Total Operating Expenses	421.3	362	220.2
Operating Income	650.3	581.7	327.3
Interest Expense	-388	-333.3	-178.4
Interest & Investment Income	0.9	0.7	1.9
Other Non-Operating Income	18.8	-23.8	-49.6
EBT Excluding Unusual Items	282	225.3	101.2
Gain (Loss) on Sale of Assets	-0.7	8.1	-4.1
Asset Writedown	9.7	-66.1	-2.1
Pretax Income	291	167.3	95
Income Tax Expense	118.5	94.2	49
Net Income	172.5	73.1	46
Net Income to Common	172.5	73.1	46
Net Income Growth	279.12%	58.91%	-
Basic Shares Outstanding	230	197	98
Diluted Shares Outstanding	230	197	98
Shares Change (YoY)	135.67%	101.74%	-
EPS (Basic)	0.75	0.37	0.47
EPS (Diluted)	0.75	0.37	0.47
EPS Growth	60.87%	-21.23%	-
Operating Margin	60.69%	61.64%	59.78%
Profit Margin	16.10%	7.75%	8.40%
EBITDA	651.63	582.9	328
EBITDA Margin	60.81%	61.77%	59.91%
D&A For Ebitda	1.33	1.2	0.7
EBIT	650.3	581.7	327.3
EBIT Margin	60.69%	61.64%	59.78%
Effective Tax Rate	40.72%	56.31%	51.58%