Welcome to the presentation of Intea's Q1 report. My name is Charlotta Wallman Hörlin, and I'm the CEO of Intea. Next to me is our CFO, Magnus Ekström.
Good morning, everybody.
Intea continues to develop according to plan. The beginning of the year has been characterized by stable management, combined with continued development. We have continued to create value in our existing portfolio, while at the same time completing acquisitions with a total investment commitment of just over SEK 700 million. During the first quarter, we invested nearly SEK 300 million in our ongoing projects, of which approximately SEK 100 million in the first phase of the expansion of the Kristianstad prison, and just over SEK 100 million in the custody unit project in Västerås.
The development of our existing properties is a key part of our business, and we are pleased to announce that we are investing an additional SEK 250 million in the expansion of the Viskan prison, that we are nearly doubling the size of the Ringsjön prison, and that we have leased previously vacant premises to the Swedish Prison and Probation Service in Skövde. I will get back to both the acquisitions and some of our development projects in more detail shortly. First, I will hand over to Magnus, who will walk you through the financials.
Thank you for that, Lotta. If we go to numbers, we now have a contracted rent of SEK 1.8 billion. The property value of just under SEK 29 billion, with a running yield of 5.8%. The rental income for Q1 increased and with a surplus ratio of 81%. Our ICR for Q1 increased to 3.9 x, and the LTV amounted to 46.5%. The growth for NRV per Class A and B share amounted to almost 19%, and the growth for profit from property management amounted to just over 24%.
If you look at the Q1 figures in more detail, we think that we had a strong development in the quarter. Good performance with an increase of rental income of 28%, and like-for-like plus 2.4%. We also had an increase in NOI of 26%, and like-for-like 0.7%. The increase in profit from property management amounted to 33%.
The profit from property management was mainly driven by NOI from completed projects and acquisitions. If we go further down in the P&L, we had a positive impact from changes in value from investment properties of just over SEK 200 million. We also had a positive impact from changes in value from our interest rate swaps of SEK 170 million, and that's mainly due to changes in long-term market interest rates. We also took a write-down of SEK 7 million on our hydropower plants. The tax is mainly deferred tax, and after tax, we have a profit of SEK 470 million for Q1.
In January, we acquired a property with an ongoing development project for a government authority in Uppsala. Upon completion, the lettable area will amount to approximately 6,600 sq m. The underlying property value in the transaction amounted to SEK 160 million. The total investment, including the acquisition, is estimated at SEK 266 million. The acquisition also included building rights of 16,000 sq m, providing attractive potential for further development. In early April, we acquired the Skärholmen Police Station. The underlying property value in the transaction amounted to just over SEK 440 million. We have also entered into an agreement to divest all hydroelectric power plants, which means that the sustainability target of being self-sufficient through self-produced electricity has been removed. The sustainability target of 100% renewable electricity remains unchanged. As usual, there's full activity in our project development.
We currently have ongoing projects totaling just over SEK 13 billion, of which more than SEK 11 billion remains to be invested. The projects are located in different parts of the country, are at various stages of development, and are expected to be completed over the coming five years. Here you see three examples of ongoing projects. The first is the custody unit in Gävle, which we will construct on behalf of the Swedish Prison and Probation Service.
During the period, a lease agreement was signed, meaning that the project has moved up one step in our project table in the Q1 report and is now included under projects with signed lease agreements. Although not highlighted on this slide, the new project in Uppsala is now included in the project table under the same heading in the report. The second project shown is the first phase of the expansion of the Kristianstad prison.
The project is scheduled for completion before year-end, and will contribute with approximately 200 new places to the Swedish Prison and Probation Service. As mentioned earlier, we invested nearly SEK 100 million in this project during the quarter. In the second phase, which is still at an early stage, a further expansion of an additional 400 places is planned at this facility. The final project is the custody unit project in Västerås. We invested just over SEK 100 million in this project during the past quarter. Construction has been ongoing for one year, and the building is taking shape rapidly. The structural frame is expected to be completed by the summer. Parts of the façade consists of prefabricated elements that are lifted into place using construction cranes, while other sections of the façade are built on site using reused brick.
Before the roof is installed on each floor, fully fitted cell modules are lifted into place. It is an impressive logistical operation and a strong collaboration between landlord, tenant, and contractor. As I mentioned at the outset, the development of our existing properties is a key part of our business. The conversion of a former school into police premises at the garrison area in Linköping has now been completed, and in early April, the Swedish Police Authority moved into newly renovated and purpose-built premises totaling 4,200 sq m. The investment amounted to approximately SEK 50 million, and the annual rental value is estimated to increase by SEK 3.5 million. At the Viskan Prison, a further SEK 250 million will be invested in the ongoing expansion. The prison, which currently accommodates 144 places, was opened in January last year.
Shortly thereafter, an agreement was reached with the Swedish Prison and Probation Service to expand the facility by 120 places, an expansion initially estimated to cost SEK 250 million. Since then, the project planning has been ongoing, and the project has increased in scope, resulting in the total investment being doubled to SEK 500 million. The annual rental value attributable to the additional investment of SEK 250 million is estimated to amount to just over SEK 27 million in the form of a non-indexed, annuity-based annual additional rent. At the Ringsjön Prison in Eslöv, the number of places will be nearly doubled. Intea acquired the prison in 2022 and has since expanded it in several phases from 46 places to the current 105 places.
The facility is one of the country's largest women's prison in security class three, and we have now reached an agreement with the tenant to expand the prison by a further 80 places. At the same time, existing areas will be adapted to accommodate the expanded operations. The investment is estimated at SEK 80 million, and the annual rental value is expected to increase by nearly SEK 15 million. In this way, we are creating a significantly larger capacity in a short time and in a cost-efficient manner for the Swedish Prison and Probation Service.
This summarizes our property portfolio, and as Lotta said, the current investment volume is now SEK 13 billion. We estimate an additional rental income from our ongoing projects of approximately 52%. We have a high average lease period and an estimated additional NOI of just under SEK 900 million. When completion of all projects, the rental value will be just over SEK 2.7 billion.
As most of you know by now, Intea has a goal that more than 90% of the rental income should be derived from public sector tenants. At the end of the quarter, this share amounted to 97%, an increase from 96.2% for the corresponding period last year. The remaining contract length for public sector tenants amounts to eight years. At the end of the quarter, annuity-based additional rents amounted to SEK 234 million, of which approximately half mature between the years 2037 and 2049.
The property value has increased with just over SEK 700 million during Q1, and the current value is now SEK 28.7 billion. Mainly driven in Q1 by value changes of just SEK 200 million and then the acquisition in Uppsala and then investments in ongoing projects. The current yield is 5.8% and is based on our NOI in the earning capacity. We have good cash flow from our operations. On the last 12 months basis, we have a cash flow from operating activities of approx.
SEK 930 million and the total investment of approx. SEK 3.6 billion. In Q1, I must say, we had a cash flow from before changes in working capital of around SEK 240 million, and investments in Q1 of just over SEK 430 million. We have still a strong financial position with an LTV of 46.5%, ICR 3.8 times for the last 12 months, and for the quarter it was 3.9 times.
If we look at Adjusted Net Debt/EBITDA , where we exclude debt from projects, it has decreased to 7.7 in Q1. We are in a good position for growth. If you look at the EPRA NRV per Class A and B share, it has increased to SEK 55.97 per share, and the profit from property management per Class A and B share increased to SEK 1.06 per share in the quarter, and is SEK 3.74 per share for the last 12 months. We have a strong track record for growth, both for EPRA NRV from profit from property management. If we look at the growth in NRV and the profit from property management since 2018, the average growth was just over 17% for the NRV and 20% for the profit from property management.
If you look at the financials, we have a debt portfolio of SEK 30.8 billion and as we said earlier, with a good mix of bank loans, bonds, and commercial papers. Our interest rate has decreased a bit during Q1 and was 2.75% at the end of the period. We also have a high interest rate hedging ratio of around 100%, and our duration is 3.8 years at the end of the period. Our duration in capital binding amounted to 3.2 years at the end of the period, which is the same duration that we had in Q4 2025. Finally, we have a good access to capital with unutilized credit facilities of just over SEK 5 billion. If we look at the bond market, the spread curve development is basically the same as in the beginning of the year.
However, in the middle of the quarter, the spreads came down and we issued a three-year green bond of SEK 600 million with a margin of 85 bps, and also a four-year green bond of SEK 700 million with a margin of 94 bps. Even though the spreads have came up since our issue, I believe the capital market is still good. Finally, if we look at the earning capacity, the profit from property management has increased with 40%, and per Class A and B share, it has increased with 32% and is currently up to SEK 4.34 per A and B share. With that, I hand over to you, Lotta.
Thank you, Magnus. Our business model with long-term public sector tenants is a clear strength, and Intea continues to develop according to plan. We are seeing a high level of activity among many of our public authorities, creating demand for both new and adapted premises. We perceive the market as positive with a range of future growth opportunities, both within our existing portfolio and through new projects and acquisitions. Thank you for listening.