| Rental income | 357a | 333a |
| Operating expenses | -132a | -136a |
| Maintenance | -25a | -24a |
| Net operating income | 200a | 173a |
| Central administrative expenses | -14a | -17a |
| EBITDA | 186a | 156a |
| Depreciation | -3a | -3a |
| Realized revaluation of investment properties | 2a | 0a |
| Unrealized revaluation of investment properties | -104a | -582a |
| Operating profit | 81a | -429a |
| Interest income | 30a | 72a |
| Interest expenses | -65a | -79a |
| Interest expenses hybrid bond | -8a | -14a |
| Change in fair value of financial assets | -97a | 264a |
| Change in fair value of derivatives | 28a | -67a |
| Other financial income and expenses | -27a | 45a |
| Profit or loss before tax | -58a | -208a |
| Current tax | -4a | -2a |
| Deferred tax | -17a | -50a |
| Profit or loss | -79a | -260a |