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	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024
Rental Revenue	1,043	907.5	522.2
Other Revenue	36.7	36.2	25.3
Total Revenue	1,080	943.7	547.5
Revenue Growth (YoY	57.31%	72.36%	-
Property Expenses	387.6	316.6	193.9
Selling, General & Administrative	46.4	45.4	26.3
Total Operating Expenses	434	362	220.2
Operating Income	646.1	581.7	327.3
Interest Expense	-387.5	-333.3	-178.4
Interest & Investment Income	1.5	0.7	1.9
Other Non-Operating Income	32.6	-23.8	-49.6
EBT Excluding Unusual Items	292.7	225.3	101.2
Gain (Loss) on Sale of Assets	16	8.1	-4.1
Asset Writedown	-1	-66.1	-2.1
Pretax Income	307.7	167.3	95
Income Tax Expense	128.5	94.2	49
Net Income	179.2	73.1	46
Net Income to Common	179.2	73.1	46
Net Income Growth	675.76%	58.91%	-
Basic Shares Outstanding	231	197	98
Diluted Shares Outstanding	231	197	98
Shares Change	76.50%	101.74%	-
EPS (Basic)	0.78	0.37	0.47
EPS (Diluted)	0.78	0.37	0.47
EPS Growth	339.52%	-21.23%	-

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024
Operating Margin	59.82%	61.64%	59.78%
Profit Margin	16.59%	7.75%	8.40%
EBITDA	647.55	582.9	328
EBITDA Margin	59.95%	61.77%	59.91%
D&A For Ebitda	1.45	1.2	0.7
EBIT	646.1	581.7	327.3
EBIT Margin	59.82%	61.64%	59.78%
Effective Tax Rate	41.76%	56.31%	51.58%