(in € thousands) | Notes | December 31, 2024 | December 31, 2023 |
Real estate operating revenue | 5 | ||
Real estate operating expense | 6 | ( | ( |
Net income from real estate operations | |||
General, administrative and other expenses | 7 | ( | ( |
Of which depreciation and amortization expense | ( | ( | |
Royalty fee expense | 32 | ( | ( |
Other expenses | 8 | ( | ( |
Operating profit before property related adjustments | |||
Net valuation gain from investment property and investment | 14,15 | ||
property under construction and gain on disposal | |||
Operating profit | |||
Finance costs | 9 | ( | ( |
Finance income | |||
Profit before tax | |||
Income tax (expense) / income | 10 | ( | |
Attributable profit for the year | |||
Profit attributable to non-controlling interests | 25 | ||
Profit attributable to ordinary equity holders of the parent | |||
Earnings per share in €, attributable to ordinary equity | |||
holders of the parent: | |||
Basic, profit for the year | 13 | ||
Diluted, profit for the year | 13 |
(in € thousands) | December 31, 2024 | December 31, 2023 |
Profit for the year | ||
Other comprehensive income | ||
Items that may be reclassified to profit or loss in subsequent periods: | ||
Foreign currency translation reserve 1 | ||
Net other comprehensive income, net of tax, that may be reclassified to profit or loss in subsequent periods | ||
Net other comprehensive income / (loss), net of tax, not to be reclassified to profit or loss in subsequent periods | ( | |
Total comprehensive income for the year, net of tax | ||
Attributable to non-controlling interests | ( | ( |
Attributable to ordinary equity holders of the parent |
(in € thousands) | Notes | December 31, 2024 | December 31, 2023 |
Assets | |||
Non-current assets: | |||
Investment property | 14 | ||
Investment property under construction | 14 | ||
Property, plant and equipment | 16 | ||
Intangible assets | 16 | ||
Deferred tax assets | 10 | ||
Other non-current assets | 17 | ||
Total non-current assets | |||
Current assets: | |||
Trade and other receivables | 18 | ||
Other current assets | 19 | ||
Cash and cash equivalents | 20 | ||
Current assets, excluding assets held for sale | |||
Assets held for sale | |||
Total current assets, including assets held for sale | |||
Total assets | |||
Equity and liabilities | |||
Equity | |||
Issued share capital | 21 | ||
Share premium | 22 | ||
Share-based payment reserve | 23 | ||
Distributable reserves | 24 | ||
Other comprehensive loss | ( | ( | |
Retained earnings | |||
Total equity attributable to equity holders of the parent | |||
Non-controlling interests | |||
Total equity | |||
Non-current liabilities: | |||
Interest-bearing loans and borrowings | 26,28 | ||
Deferred tax liabilities | 10 | ||
Lease obligations | 26,27 | ||
Total non-current liabilities | |||
Current liabilities: | |||
Interest-bearing loans and borrowings | 26,28 | ||
Lease obligations | 26,27 | ||
Trade and other payables and deferred revenue | 29 | ||
Income tax payable | |||
Total current liabilities | |||
Total liabilities | |||
Total equity and liabilities |
Other | Total | |||||||||
Share- | Compre- | attributable | Non- | |||||||
Issued | based | hensive | to shareholders | con- | ||||||
share | Share | payment | Distributable | (loss) | Retained | of the | trolling | Total | ||
(in € thousands) | Notes | capital 1 | premium 1 | reserve | reserves 1 | gain 2 | Earnings 1 | Company | interests | equity |
On January 1, 2023 | ( | |||||||||
Proceeds from issuance of equity | | | | |||||||
Transaction costs incurred in connection with issuance | ( | | | | ( | ( | ||||
of equity | ||||||||||
Allocation to distributable reserves | | ( | | | ||||||
Cash dividends on ordinary shares declared and paid | ( | | ( | ( | ||||||
Share based compensation expense | | | ||||||||
Net profit | | | ||||||||
Other comprehensive gain | | |||||||||
On December 31, 2023 | ( | |||||||||
On January 1, 2024 | ( | |||||||||
Proceeds from issuance of equity | 21,22 | | | | ||||||
Transaction costs incurred in connection with issuance | 22 | ( | | | | ( | ( | |||
of equity | ||||||||||
Cash dividends on ordinary shares declared and paid | 21,22,24 | ( | | ( | ( | |||||
Share based compensation expense | | | ||||||||
Net profit | | | | |||||||
Other comprehensive gain | | | ||||||||
On December 31, 2024 | ( |
(in € thousands) | Notes | December 31, 2024 | December 31, 2023 |
Operating activities | |||
Profit for the year before tax | |||
Adjustments to reconcile profit before tax to net cash flows: | |||
Net valuation gain on investment property and investment | 14,15 | ( | ( |
property under construction and gain on disposal | |||
Depreciation and amortization expense | 16 | ||
Share-based compensation expense | 23 | ||
Finance cost, net | 9 | ||
Working capital movements: | |||
Change in trade receivables, other current and non-current | 17,18,19 | ( | |
assets | |||
Change in other current and non-current liabilities and deferred revenue | 29 | ( | |
Income tax paid | ( | ( | |
Cash flows from operating activities | |||
Investing activities | |||
Capital expenditures on investment property under construction and completed investment property | 14 | ( | ( |
Capital expenditures on property, plant and equipment | 16 | ( | ( |
Acquisition of investment properties and other assets, net | 12,14 | ( | ( |
Proceeds from disposal of investment property | 19 | ||
Acquisition of intangible assets | 16 | ( | ( |
Interest received | |||
Cash flows from investing activities | ( | ( | |
Financing activities | |||
Proceeds from the issuance of equity | 21,22 | ||
Payment for equity issuance costs | 22 | ( | ( |
Proceeds from debt issuance and drawings on credit facilities | 26,28 | ||
Repayment of debt issued and drawings on credit facilities | 26,28 | ( | ( |
Payment for debt issuance costs | 26,28 | ( | ( |
FX premium paid on forward contract | 26,28 | ( | |
Repayment of principal amount of lease obligations | 27 | ( | ( |
Cash dividends on ordinary shares paid to company’s | 24 | ( | ( |
shareholders | |||
Interest paid | 28 | ( | ( |
Cash flows from financing activities | |||
Net decrease in cash and cash equivalents | ( | ||
Effect of exchange rate fluctuation | |||
Cash and cash equivalents on January 1 | |||
Cash and cash equivalents at the end of the year |
(in € thousands) | December 31, 2024 | December 31, 2023 |
Rental revenue 1 | 357,757 | 312,550 |
Fee income from customer goods coverage 2 | 37,961 | 33,683 |
Ancillary revenue 3 | 10,963 | 11,468 |
Property operating revenue | 406,681 | 357,701 |
Other revenue – net 4 | (178) | 222 |
Real estate operating revenue | 406,503 | 357,923 |
(in € thousands) | December 31, 2024 | December 31, 2023 |
Payroll expense | 47,067 | 42,138 |
Real estate and other taxes | 22,936 | 19,313 |
Repairs and maintenance | 13,944 | 13,280 |
Marketing expense | 11,888 | 9,887 |
Utility expense | 6,083 | 3,939 |
Impairment losses on receivables 1 | 6,962 | 5,465 |
Cost of insurance and merchandise sales 2 | 4,592 | 4,556 |
Other operating expenses 2,3 | 25,471 | 21,892 |
Real estate operating expense | 138,943 | 120,470 |
(in € thousands) | December 31, 2024 | December 31, 2023 |
Payroll expense | 14,018 | 12,211 |
Share-based compensation expense | 4,426 | 4,183 |
Capitalization of internal time spent on development of investment property | (4,646) | (4,233) |
Depreciation and amortization expense | 4,121 | 3,377 |
Other general and administrative expenses 1 | 9,649 | 10,423 |
General, administrative and other expenses | 27,568 | 25,961 |
(in € thousands) | December 31, 2024 | December 31, 2023 |
Interest on debts and borrowings | 34,165 | 21,819 |
Interest on lease obligations | 4,700 | 3,585 |
Capitalized borrowing costs 1 | (2,608) | (2,157) |
Interest expense | 36,257 | 23,247 |
Foreign exchange loss 2 | 4,390 | 143 |
Finance costs | 40,647 | 23,390 |
(in € thousands) | December 31, 2024 | December 31, 2023 |
Current tax expense | 34,869 | 29,419 |
Deferred tax expense / (income) | 86,949 | (82,702) |
Income tax expense / (income) | 121,818 | (53,283) |
Profit before tax | 525,496 | 481,120 |
Effective tax rate 1 | 23.2% | N/A 2 |
(in € thousands) | December 31, 2024 | % | December 31, 2023 | % |
Profit before tax | 525,496 | 481,120 | ||
Expected tax based on local tax rates | 127,391 | 24.2 | 124,329 | 25.8 |
Disallowed expenses | 2,646 | 0.5 | 452 | 0.0 |
Non-taxable income (including UK REIT exemption) | (27,290) | (5.2) | (17,097) | (3.5) |
Non recognition of DTA on current year tax losses | 4,133 | 0.8 | (4,245) | (0.9) |
Prior year adjustments and other changes to the deferred tax balances | 15,155 | 2.9 | 4,637 | 1.0 |
Impact of changes to substantively enacted tax rates | (158) | (0.0) | (262) | 0.0 |
Other (excluding the tax adjustment on entry to the UK REIT regime) | (59) | (0.0) | 54 | 0.0 |
Tax expense for the year | 121,818 | 23.2 | 107,868 | 22.4 |
Tax adjustment on entry to the UK REIT regime | - | (161,151) | ||
Tax expense for the year | 121,818 | 23.2 | (53,283) | N/A |
(Charged)/ | Charged to | ||||
credited to the | other | ||||
January 1, | statement of | comprehensive | Credited | December 31, | |
(in € thousands) | 2023 | profit or loss | income | to equity 2023 | |
Deferred tax assets: | |||||
Tax loss carry-forwards | 4,409 | 1,850 | 2 | - | 6,261 |
Deductible temporary | 3,836 | (1,481) | 36 | - | 2,391 |
differences | |||||
Total Deferred tax assets | 8,245 | 369 | 38 | - | 8,652 |
Deferred tax liabilities: | |||||
Investment property | (786,717) | 83,484 | (513) | - | (703,746) |
Other taxable temporary | (1,650) | (1,151) | - | (50) | (2,851) |
differences 1 | |||||
Total Deferred tax liabilities | (788,367) | 82,333 | (513) | (50) | (706,597) |
Deferred Tax | (780,122) | 82,702 | (475) | (50) | (697,945) |
Asset/(Liabilities), net | |||||
Reflected in our statement of financial position as follows: | |||||
Deferred tax assets | 972 | - | - | - | 891 |
Deferred tax liabilities | (781,094) | - | - | - | (698,836) |
(Charged)/ | |||||
credited to | Charged to | ||||
the statement | other | ||||
January 1, | of profit or | comprehensive | Credited | December 31, | |
(in € thousands) | 2024 | loss | income | to equity 2024 | |
Deferred tax assets: | |||||
Tax loss carry-forwards | 6,261 | (107) | (9) | - | 6,145 |
Deductible temporary | 2,391 | 370 | (3) | - | 2,758 |
differences | |||||
Total Deferred tax assets | 8,652 | 263 | (12) | - | 8,903 |
Deferred tax liabilities: | |||||
Investment property | (703,746) | (86,512) | 3,157 | - | (787,103) |
Other taxable temporary | (2,851) | (702) | - | - | (3,553) |
differences | |||||
Total Deferred tax liabilities | (706,597) | (87,214) | 3,157 | - | (790,654) |
Deferred Tax | (697,945) | (86,951) | 3,145 | - | (781,751) |
Asset/(Liabilities), net | |||||
Reflected in our statement of financial position as follows: | |||||
Deferred tax assets | 891 | - | - | - | 147 |
Deferred tax liabilities | (698,836) | - | - | - | (781,898) |
(in € thousands) | December 31, 2024 | December 31, 2023 |
Same store facilities | 353,703 | 335,445 |
Non-same store facilities | 52,978 | 22,256 |
Property operating revenue | 406,681 | 357,701 |
Same store facilities | 239,802 | 226,152 |
Non-same store facilities | 27,936 | 11,079 |
Income from property (NOI) | 267,738 | 237,231 |
(in € thousands) | December 31, 2024 | December 31, 2023 |
Income from property (NOI) | 267,738 | 237,231 |
Add: Other revenue-net | (178) | 222 |
Net income from real estate operations | 267,560 | 237,453 |
Other income and expenses | 257,936 | 243,667 |
Profit before tax | 525,496 | 481,120 |
(in € thousands) | December 31, 2024 | December 31, 2023 |
Same store facilities | 113,901 | 109,293 |
Non-same store facilities | 25,042 | 11,177 |
Real estate operating expense | 138,943 | 120,470 |
(in € thousands) | France | The | UK | Sweden | Germany | Belgium | Denmark | Total |
Netherlands | ||||||||
Same store facilities | 82, 294 | 75,454 | 72,510 | 45,002 | 33,192 | 28,626 | 16,625 | 353,703 |
Non-same store facilities | 6,948 | 9,412 | 19,183 | 1,918 | 15,517 | - | - | 52,978 |
Property operating revenue | 89,242 | 84,866 | 91,693 | 46,920 | 48,709 | 28,626 | 16,625 | 406,681 |
Same store facilities | 51,724 | 54,176 | 45,922 | 32,532 | 23,441 | 20,051 | 11,956 | 239,802 |
Non-same store facilities | 3,083 | 6,234 | 9,200 | 1,157 | 8,262 | - | - | 27,936 |
Income from property | 54,807 | 60,410 | 55,122 | 33,689 | 31,703 | 20,051 | 11,956 | 267,738 |
Investment property | 1,229,822 | 1,147,306 | 1,834,264 | 653,314 | 819,609 | 326,308 | 239,288 | 6,249,911 |
Investment property under construction | 2,729 | 18,193 | 61,219 | - | 78,488 | - | - | 160,629 |
Property, plant and equipment | 731 | 321 | 4,584 | 126 | 109 | 11,383 | 19 | 17,273 |
and intangible assets | ||||||||
Deferred tax assets | - | 66 | 79 | 2 | - | - | - | 147 |
Other non-current assets | 895 | 277 | 809 | 37 | 675 | 3,979 | 18 | 6,690 |
Non-current assets | 1,234,177 | 1,166,163 | 1,900,955 | 653,479 | 898,881 | 341,670 | 239,325 | 6,434,650 |
(in € thousands) | France | The | UK | Sweden | Germany | Belgium | Denmark | Total |
Netherlands | ||||||||
Same store facilities | 80, 033 | 70,304 | 67,433 | 44,642 | 30,355 | 26,890 | 15,788 | 335,445 |
Non-same store facilities | 5,344 | 7,099 | 3,736 | 1,469 | 4,608 | - | - | 22,256 |
Property operating revenue | 85,377 | 77,403 | 71,169 | 46,111 | 34,963 | 26,890 | 15,788 | 357,701 |
Same store facilities | 50,748 | 50,268 | 42,344 | 31,978 | 21,278 | 18,232 | 11,304 | 226,152 |
Non-same store facilities | 1,559 | 4,793 | 2,005 | 667 | 2,055 | - | - | 11,079 |
Income from property | 52,307 | 55,061 | 44,349 | 32,645 | 23,333 | 18,232 | 11,304 | 237,231 |
Investment property | 1,107,360 | 1,020,525 | 1,092,438 | 649,847 | 547,025 | 292,279 | 220,345 | 4,929,819 |
Investment property under | - | 3,673 | 53,548 | - | 48,730 | - | - | 105,951 |
construction | ||||||||
Property, plant and equipment | 413 | 127 | 110 | 95 | 149 | 9,245 | - | 10,139 |
and intangible assets | ||||||||
Deferred tax assets | - | - | 74 | 2 | 760 | 55 | - | 891 |
Other non-current assets 1 | 849 | 279 | 122 | 37 | 5,082 | 2,591 | 17 | 8,977 |
Non-current assets | 1,108,622 | 1,024,604 | 1,146,292 | 649,981 | 601,746 | 304,170 | 220,362 | 5,055,777 |
Country | No. of properties acquired |
United Kingdom | 28 |
Germany | 12 |
France | 1 |
The Netherlands | 1 |
(in € thousands, except for earnings per share) | December 31, 2024 | December 31, 2023 |
Earnings per share basic € | 4.13 | 5.91 |
Earnings per share diluted € | 4.11 | 5.89 |
(in € thousands, except for shares and earnings per share) | December 31, 2024 | December 31, 2023 |
Profit attributable to ordinary equity holders of the parent | 402,851 | 533,313 |
for basic earnings | ||
Weighted average number of ordinary shares for basic EPS | 97,641,112 | 90,213,362 |
Earnings per share basic € | 4.13 | 5.91 |
(in € thousands, except for shares and earnings per share) | December 31, 2024 | December 31, 2023 |
Profit attributable to ordinary equity holders of the parent | 402,851 | 533,313 |
for dilutive earnings | ||
Weighted average number of ordinary shares for basic EPS | 97,641,112 | 90,213,362 |
Dilutive effect from share options | 297,314 | 317,682 |
Weighted average number of ordinary shares adjusted for the effect of dilution | 97,938,426 | 90,531,043 |
Earnings per share diluted € | 4.11 | 5.89 |
Investment | Total | Investment | |||
Completed | property | completed | property | Total | |
investment | ROU | investment | under | investment | |
property | assets | property | construction | property | |
(in € thousands) | Level 3 | Level 3 | Level 3 | Level 3 2 | Level 3 |
December 31, 2023 | |||||
As of January 1, 2023 | 4,374,361 | 95,211 | 4,469,572 | 54,217 | 4,523,789 |
Exchange rate differences | 21,125 | 205 | 21,330 | 643 | 21,973 |
Addition of ROU assets 1 | - | 833 | 833 | - | 833 |
Remeasurement of ROU assets 1 | - | 13,671 | 13,671 | - | 13,671 |
Transfers for new development | 43,081 | - | 43,081 | (43,081) | - |
Capital expenditure 3 | 49,888 | - | 49,888 | 63,930 | 113,818 |
Acquisition of investment property 4 | 57,900 | - | 57,900 | 9,436 | 67,336 |
Net gain (loss) of fair value adjustment | 277,087 | (3,543) | 273,544 | 20,806 | 294,350 |
As of December 31, 2023 | 4,823,442 | 106,377 | 4,929,819 | 105,951 | 5,035,770 |
December 31, 2024 | |||||
As of January 1, 2024 | 4,823,442 | 106,377 | 4,929,819 | 105,951 | 5,035,770 |
Exchange rate differences | 43,690 | 451 | 44,141 | 1,843 | 45,984 |
Addition of ROU assets 1 | - | 18,816 | 18,816 | - | 18,816 |
Remeasurement of ROU assets 1 | - | 2,771 | 2,771 | - | 2,771 |
Transfers for new development | 78,541 | - | 78,541 | (78,541) | - |
Capital expenditure 3 | 84,176 | - | 84,176 | 103,435 | 187,611 |
Acquisition of investment property 4 | 738,434 | 16,628 | 755,062 | 33,453 | 788,515 |
Net gain (loss) of fair value adjustment 5 | 340,577 | (3,992) | 336,585 | (5,512) | 331,073 |
As of December 31, 2024 | 6,108,860 | 141,051 | 6,249,911 | 160,629 | 6,410,540 |
(in € thousands) | December 31, 2024 | December 31, 2023 |
Market value of completed investment property and investment | 6,202,599 | 4,910,375 |
property under construction estimated by the external valuer | ||
Properties acquired valued at their acquisition cost | 20,945 | - |
Projects under pre-development valued at historical cost 1 | 42,992 | 16,042 |
Addition of lease obligations recognized separately | 2,953 | 2,976 |
Investment property ROU assets | 141,051 | 106,377 |
Total fair value | 6,410,540 | 5,035,770 |
December 31, 2024 | December 31, 2023 | |
Stabilized occupancy 1 | 90.90% | 91.39% |
Average time to stabilization 1 (months) | 7.29 | 6.41 |
Weighted average exit capitalization rate 2 | 5.11% | 5.22% |
Weighted average annual discount rate 3 | 8.15% | 8.27% |
Average rental growth rate year 1 4 | 2.57% | 2.57% |
Amount increase | ||
(in € thousands) | (decrease) valuation | % change |
One hundred basis points increase in occupancy rates | 22,255 | 0.36% |
One hundred basis points decrease in occupancy rates | (23,474) | -0.38% |
Twenty- five basis points increase (real) in both discount and capitalization rate | (268,571) | -4.35 |
Twenty-five basis points decrease (real) in both discount and capitalization rate | 297,318 | 4.81% |
One hundred basis points increase in average rental growth rates | 162,485 | 2.85% |
One hundred basis points decrease in average rental growth rates | 173,805 | -3.05% |
Amount increase | ||
(in € thousands) | (decrease) valuation | % change |
One hundred basis points increase in occupancy rates | 80,556 | 1.6% |
One hundred basis points decrease in occupancy rates | (72,228) | -1.5% |
Twenty- five basis points increase (real) in both discount and capitalization rate | (213,052) | -4.3% |
Twenty-five basis points decrease (real) in both discount and capitalization rate | 236,095 | 4.8% |
One hundred basis points increase in average rental growth rates | 91,683 | 1.9% |
One hundred basis points decrease in average rental growth rates | (125,774) | -2.6% |
(in € thousands) | December 31, 2024 | December 31, 2023 |
Gross amount | 37,655 | 26,215 |
Impairment for receivables | (8,089) | (6,485) |
Trade and other receivables | 29,566 | 19,730 |
(in € thousands) | December 31, 2024 | December 31, 2023 |
As of January 1 | 6,485 | 5,224 |
Impairment provision expensed during the year - net | 5,862 | 4,571 |
Write-off doubtful debt | (4,194) | (3,438) |
Additions from investment property acquisitions | 216 | - |
Other | (354) | 106 |
Exchange gain | 74 | 22 |
As of December 31 | 8,089 | 6,485 |
(in € thousands) | December 31, 2024 | December 31, 2023 |
Prepayments | 7,579 | 4,616 |
Prepaid income taxes | 1,419 | 3,164 |
Other current assets 1 | 6,709 | 11,942 |
Other current assets | 15,707 | 19,722 |
(in € thousands) | December 31, 2024 | December 31, 2023 |
Cash at banks and on hand | 131,205 | 64,292 |
Short-term deposits | 11,370 | 193,826 |
Cash and cash equivalents | 142,575 | 258,118 |
Effective | ||||
(in € thousands) | interest rate | Maturity | December 31, 2024 | December 31, 2023 |
Non-current | ||||
Senior guaranteed notes – issued July 2014 | 3.24% | July 24, 2024 | - | 100,000 |
Senior guaranteed notes – issued July 2014 | 3.38% | July 24, 2026 | 100,000 | 100,000 |
Senior guaranteed notes – issued June 2015 | 2.67% | June 25, 2025 | 130,000 | 130,000 |
Senior guaranteed notes – issued June 2015 | 2.86% | June 25, 2027 | 110,000 | 110,000 |
Senior guaranteed notes – issued June 2015 | 3.03% | June 25, 2030 | 60,000 | 60,000 |
Senior notes – issued July 2021 | 1.28% | July 23, 2031 | 300,000 | 300,000 |
Term loan facility – loan 1 – June 2024 | 4.77% | April 28, 2026 | 130,000 | - |
Term loan facility – loan 2 – August 2024 | 4.33% | April 28, 2026 | 160,000 | - |
Corporate bond – issued October 2024 | 3.83% | October 22, 2034 | 500,000 | - |
Nominal values | 1,490,000 | 800,000 | ||
Less: | ||||
Unamortized balance of debt issuance cost | (9,471) | (1,609) | ||
on notes issued | ||||
Borrowings as reported on statement of financial position | 1,480,529 | 798,391 |
( | ||
Interest-bearing loans and | |||
(in € thousands) | borrowings | Lease obligations | Total financial debt |
January 1, 2023 | 797,980 | 99,822 | 897,802 |
Draw down on term loan facility | 160,000 | - | 160,000 |
Repayments of debt | (160,000) 1 | (4,341) | (164,341) |
Interest payments | (20,511) | (3,585) | (24,096) |
Addition of lease obligations (net) | - | 15,132 | 15,132 |
Non-cash movements 2 | 20,922 | 3,788 | 24,710 |
December 31, 2023 | 798,391 | 110,816 | 909,207 |
Interest-bearing loans and | |||
(in € thousands) | borrowings | Lease obligations | Total financial debt |
January 1, 2024 | 798,391 | 110,816 | 909,207 |
Proceeds from debt issuance and drawings | 1,315,000 | - | 1,315,000 |
on credit facilities | |||
Repayments of debt | (625,000) 1 | (4,709) | (629,709) |
Payments of debt financing cost 3 | (10,372) | - | (10,372) |
Interest payments | (27,169) | (4,700) | (31,869) |
Addition of lease obligations (net) | - | 22,838 | 22,838 |
Leases assumed in acquisitions | - | 16,604 | 16,604 |
Non-cash movements 2 | 29,679 | 5,181 | 34,860 |
December 31, 2024 | 1,480,529 | 146,030 | 1,626,559 |
(in € thousands) | December 31, 2024 | December 31, 2023 |
Accrued compensation and employee benefits | 13,721 | 10,461 |
Accrued share-based compensation expense | 544 | 411 |
Accounts payable (including accrued expenses) 1 | 114,996 | 61,730 |
Payables to affiliated companies | 1,139 | 1,122 |
Deferred revenue – contract liabilities | 40,306 | 34,832 |
Accrued interest on external borrowings | 6,004 | 2,033 |
VAT payable and deposits received from customers | 7,287 | 7,585 |
Trade and other payables and deferred revenue | 183,997 | 118,174 |
(in € thousands) | December 31, 2024 | December 31, 2023 |
Discount rate | 3.40% | 3.20% |
Inflation | 3.60% | 2.20% |
Rate of salary increases | 4.60% | 3.20% |
Mortality tables | MR-5/FR-5 | MR-5/FR-5 |
2017 grants | 2018 grants | |
Estimated fair value of Shurgard shares | €23.00 | €26.50 |
Expected volatility | 20.00% | 20.00% |
Risk free interest rate | -0.08% | 0.11% |
Expected remaining term (in years) | 6.0 | 7.0 |
Dividend yield | - | 3.68% |
Expected forfeiture rate per annum | 5.00% | 5.00% |
Fair value per option | €2.35 | €3.45 |
August 2021 | August 2021 | Sept. 2021 | Sept. 2021 | |
3-yr vesting | 5-yr vesting | 3-yr vesting | 5-yr vesting | |
Estimated fair value of Shurgard Europe shares | €50.80 | €50.80 | €53.00 | €53.00 |
Expected volatility | 20.00% | 20.00% | 20.00% | 20.00% |
Risk free interest rate | -0.58% | -0.05% | -0.23% | -0.02% |
Expected remaining term (in years) | 7.0 | 8.0 | 7.0 | 8.0 |
Dividend yield | 2.30% | 2.30% | 2.21% | 2.21% |
Expected forfeiture rate per annum | 5.00% | 5.00% | 5.00% | 5.00% |
Fair value per option | €8.42 | €9.05 | €8.33 | €8.67 |
July 2022 | July 2022 | |
3-yr vesting | 5-yr vesting | |
Estimated fair value of Shurgard Europe shares | €42.90 | €42.90 |
Expected volatility | 20.00% | 20.00% |
Risk free interest rate | 1.77% | 1.79% |
Expected remaining term (in years) | 7.0 | 8.0 |
Dividend yield | 2.73% | 2.73% |
Expected forfeiture rate per annum | 5.00% | 5.00% |
Fair value per option | €5.39 | €5.65 |
2024 | 2023 | |||
Number of | Weighted | Number of | Weighted | |
options | average exercise | options | average exercise | |
price | price (a) | |||
Outstanding, January 1 | 2,595,300 | €37.48 | 2,641,800 | €37.44 |
Granted (a) | - | - | - | - |
Forfeited (b) | (5,000) | €43.05 | (29,000) | €43.05 |
Exercised (c) | (60,708) | €22.00 | (17,500) | €23.00 |
Outstanding, December 31 | 2,529,592 | €37.84 | 2,595,300 | €37.48 |
Exercisable, December 31 | 1,787,392 | €35.42 | 763,300 | €22.78 |
As of December 31, 2024 | |||||||
Options outstanding | Options exercisable | ||||||
Fair value | Weighted | Weighted | Weighted | Weighted | |||
per option | Number | average | Number | average | average | average | |
Year of grant | at grant | of Options | exercise | of Options | remaining | exercise | remaining |
date | price | contractual | price | contractual | |||
life | life | ||||||
2017 | €2.35 | 71,500 | €21.51 | 71,500 | 2.5 years | €21.51 | 2.5 years |
2018 | €3.45 | 631,092 | €23.00 | 631,092 | 3.9 years | €23.00 | 3.9 years |
2021-August-3 yr. | €8.42 | 964,800 | €43.05 | 964,800 | 6.6 years | €43.05 | 6.6 years |
2021-August-5 yr. | €9.05 | 643,200 | €43.05 | - | 6.6 years | - | - |
2021-September-3 yr. | €8.33 | 120,000 | €47.75 | 120,000 | 6.7 years | €47.75 | 6.7 years |
2021-September-5 yr. | €8.67 | 80,000 | €47.75 | - | 6.7 years | - | - |
2022-July-3 yr. | €5.39 | 11,400 | €46.81 | - | 7.6 years | - | - |
2022-July-5 yr. | €5.65 | 7,600 | €46.81 | - | 7.6 years | - | - |
2,529,592 | €37.84 | 1,787,392 | 5.8 years | €35.42 | 5.5 years |
May 2024 | November 2024 | |
3-yr vesting | 3-yr vesting | |
Estimated fair value of Shurgard shares | €39.35 | €39.35 |
Anticipated yearly dividend per share | €1.17 | €1.17 |
Expected forfeiture rate per annum | 3.00% | 3.00% |
Fair value per RSU | €36.00 | €35.96 |
(in € thousands) | December 31, 2024 | December 31, 2023 |
Short-term employee benefits | 3,930 | 3,484 |
Post-employment benefits | 220 | 105 |
Share-based payments | 2,585 | 2,825 |
Total | 6,735 | 6,414 |
(in € thousands) | EUR | GBP | SEK | DKK | Total |
As of December 31, 2024 | 99,723 | (162,334) | 3,475 | 50,567 | (8,569) |
As of December 31, 2023 | 193,900 | (65,488) | 6,588 | 41,012 | 176,012 |
(in € thousands) | FY 2024 | FY 2023 |
GBP denominated | ||
Changes in carrying amount of monetary assets and liabilities 1 | 16,233 | 6,549 |
SEK denominated | ||
Changes in carrying amount of monetary assets and liabilities 1 | (348) | (659) |
DKK denominated | ||
Changes in carrying amount of monetary assets and liabilities 1 | (5,057) | (4,101) |
December 31, 2024 | |||
(in € thousands) | Outstanding < 60 days | Past due > 60 days | Total |
Expected credit loss rate | 6% | 71.2% | 21.5% |
Carrying amount | 28,716 | 8,939 | 37,655 |
Expected credit loss | (1,723) | (6,366) | (8,089) |
Net amount | 26,993 | 2,573 | 29,566 |
December 31, 2023 | |||
(in € thousands) | Outstanding < 60 days | Past due > 60 days | Total |
Expected credit loss rate | 6% | 76.8% | 24.7% |
Carrying amount | 19,274 | 6,941 | 26,215 |
Expected credit loss | (1,156) | (5,329) | (6,485) |
Net amount | 18,118 | 1,612 | 19,730 |
Total | ||||
Between one | contractual | |||
(in € thousands) | Less than one year | and five years | Over five years | cash flows |
Interest-bearing loans and borrowings | 174,084 | 608,180 | 921,078 | 1,703,342 |
Lease liabilities | 9,309 | 34,302 | 812,445 | 856,056 |
Trade and other payables | 183,997 | - | - | 183,997 |
Total | 367,390 | 642,482 | 1,733,523 | 2,743,395 |
(in € thousands) | December 31, 2024 | December 31, 2023 |
Carrying value | 1,191,964 | 798,391 |
Fair values | 1,167,937 | 744,677 |
(in € thousands) | December 31, 2024 | December 31, 2023 |
Net financial debt | 1,493,455 | 652,698 |
Investment property and investment property under construction (Note 14 ) | 6,410,540 | 5,035,770 |
Loan-to-value ratio | 23.3% | 13.0% |
(in € thousands) | December 31, 2024 | December 31, 2023 |
Carrying value of interest-bearing loans and borrowings (Note 26) | 1,480,529 | 798,391 |
Unamortized portion of debt financing cost (Note 26) | 9,471 | 1,609 |
Carrying value of lease obligations (Note 27) | 146,030 | 110,816 |
Cash and cash equivalents (Note 20) | (142,575) | (258,118) |
Net financial debt | 1,493,455 | 652,698 |
Liabilities remaining | Liabilities for | ||
(in € thousands) | coverage | incurred claims | Total |
Opening assets | - | - | - |
Opening liabilities | - | 1,562 | 1,562 |
Net opening balance | - | 1,562 | 1,562 |
Changes in the statement of profit or loss and OCI | |||
Insurance revenue 1 | (2,836) | - | (2,836) |
Insurance service expenses | |||
Changes in liabilities for incurred claims | (1,183) | (1,183) | |
Incurred claims and other insurance service expenses | - | 3,072 | 3,072 |
Amortization of insurance acquisition cash flows | 105 | - | 105 |
Insurance service result | (2,731) | 1,889 | (842) |
Total changes in the statement of profit and loss | (2,731) | 1,889 | (842) |
Cash flows | |||
Premiums received | 2,836 | - | 2,836 |
Insurance acquisition cash flows | (105) | - | (105) |
Claims and other insurance service expenses paid | - | (1,647) | (1,647) |
Total cash flows | 2,731 | (1,647) | 1,084 |
Closing assets | - | - | - |
Closing liabilities | - | 1,804 | 1,804 |
Net closing balance | - | 1,804 | 1,804 |
(in € thousands) | December 31, 2023 |
Incurred claims customer goods | 1,566 |
Insurance service expenses | 323 |
Amortization of insurance acquisition cash flow | 105 |
Total expense | 1,994 |
Liabilities remaining | Liabilities for | ||
(in € thousands) | coverage | incurred claims | Total |
Opening assets | - | - | - |
Opening liabilities | - | 1,804 | 1,804 |
Net opening balance | - | 1,804 | 1,804 |
Changes in the statement of profit or loss and OCI | |||
Insurance revenue 1 | (3,123) | - | (3,123) |
Insurance service expenses | |||
Changes in liabilities for incurred claims | - | 789 | 789 |
Incurred claims and other insurance service | - | 1,860 | 1,860 |
Amortization of insurance acquisition cash flows | 123 | - | 123 |
Insurance service result | |||
Total changes in the statement of profit and loss and OCI | (3,000) | 2,649 | (351) |
Cash flows | |||
Premiums received | 3,123 | - | 3,123 |
Insurance acquisition cash flows | (123) | - | (123) |
Claims and other insurance service expenses paid | - | (2,075) | (2,075) |
Total cash flows | 3,000 | (2,075) | 925 |
Closing assets | - | - | - |
Closing liabilities | - | 2,378 | 2,378 |
Net closing balance | - | 2,378 | 2,378 |
(in € thousands) | December 31, 2024 |
Incurred claims customer goods | 2,520 |
Insurance service expenses | 129 |
Amortization of insurance acquisition cash flow | 123 |
Total expense | 2,772 |
As of December 31, 2024 | As of December 31, 2023 | ||||
Country of | % | % | |||
incorporation | Consolidated | Ownership | Consolidated | Ownership | |
1 Shurgard Self Storage Ltd | Luxembourg | Yes | 100 | Yes | 100 |
1 Shurgard Luxembourg S.à r.l. | Luxembourg | Yes | 100 | Yes | 100 |
1 Shurgard Holding Luxembourg S.à r.l. | Luxembourg | Yes | 100 | Yes | 100 |
2 Eirene RE S.A. | Luxembourg | Yes | 100 | Yes | 100 |
Shurgard Belgium N.V. | Belgium | Yes | 100 | Yes | 100 |
Shurgard Europe VOF | Belgium | Yes | 100 | Yes | 100 |
Second Shurgard Belgium B.V. | Belgium | Yes | 100 | Yes | 100 |
Shurgard France SAS | France | Yes | 100 | Yes | 100 |
Shurgard Nederland B.V. | The Netherlands | Yes | 100 | Yes | 100 |
VMK5 B.V. | The Netherlands | Yes | 100 | Yes | 100 |
Shurgard Nederland OA B.V. | The Netherlands | Yes | 100 | 4 N/A | - |
Shurgard Germany GmbH | Germany | Yes | 100 | Yes | 100 |
3 First Shurgard Deutschland GmbH | Germany | Yes | 94.8 | Yes | 94.8 |
3 Second Shurgard Deutschland GmbH | Germany | Yes | 94.8 | Yes | 94.8 |
3 Shurgard Germany ZL MU GmbH | Germany | Yes | 100 | Yes | 100 |
3 Shurgard Germany ZL LH GmbH | Germany | Yes | 100 | Yes | 100 |
3 Shurgard Germany ZL FER GmbH | Germany | Yes | 100 | Yes | 100 |
Shurgard Denmark ApS | Denmark | Yes | 100 | Yes | 100 |
Shurgard UK Ltd | UK | Yes | 100 | Yes | 100 |
Second Shurgard UK Ltd | UK | Yes | 100 | Yes | 100 |
Second Shurgard UK Camberley Ltd | UK | Yes | 100 | Yes | 100 |
Shurgard UK West-London Ltd | UK | Yes | 100 | Yes | 100 |
Shurgard UK LNS Holding Ltd | UK | Yes | 100 | 4 N/A | - |
Shurgard UK LNS Trading Ltd | UK | Yes | 100 | 4 N/A | - |
Shurgard UK LNS Semco Ltd | UK | Yes | 100 | 4 N/A | - |
Shurgard UK TBR Ltd | UK | Yes | 100 | 4 N/A | - |
Shurgard UK LNS Trustee Ltd | UK | Yes | 100 | 4 N/A | - |
Shurgard UK LNS Semco M Ltd | UK | Yes | 100 | 4 N/A | - |
Shurgard UK LNS Semco E Ltd | UK | Yes | 100 | 4 N/A | - |
Shurgard UK LNS PNC Ltd | UK | Yes | 100 | 4 N/A | - |
Shurgard Sweden AB | Sweden | Yes | 100 | Yes | 100 |
Shurgard Storage Centers Sweden KB | Sweden | Yes | 100 | Yes | 100 |
Shurgard Sweden Årstaberg KB | Sweden | Yes | 100 | Yes | 100 |
First Shurgard Sweden Invest KB | Sweden | Yes | 100 | Yes | 100 |
Second Shurgard Sweden Invest KB | Sweden | Yes | 100 | Yes | 100 |
Shurgard Sweden Stockholm Invest AB | Sweden | Yes | 100 | Yes | 100 |
3 Shurgard Sweden RE FUB AB | Sweden | Yes | 100 | Yes | 100 |
3 Shurgard Sweden RE TF AB | Sweden | Yes | 100 | Yes | 100 |
3 Shurgard Sweden RE LH AB | Sweden | Yes | 100 | Yes | 100 |
3 Shurgard Sweden GC AB | Sweden | Yes | 100 | Yes | 100 |
3 Shurgard Germany TBIH GmbH | Germany | Yes | 100 | Yes | 100 |
3 Shurgard Germany SSMH GmbH | Germany | Yes | 100 | Yes | 100 |
3 Shurgard Germany TBW GmbH | Germany | Yes | 100 | Yes | 100 |
3 Shurgard Germany TBD GmbH | Germany | Yes | 100 | Yes | 100 |
As of December 31, 2024 | As of December 31, 2023 | ||||
Country of | % | % | |||
incorporation | Consolidated | Ownership | Consolidated | Ownership | |
Shurgard Germany TBM GmbH 3 | Germany | Yes | 100 | Yes | 100 |
Shurgard Germany TBK GmbH 3 | Germany | Yes | 100 | Yes | 100 |
Shurgard Germany TBE GmbH 3 | Germany | Yes | 100 | Yes | 100 |
Shurgard Germany TBL GmbH 3 | Germany | Yes | 100 | Yes | 100 |
Shurgard Germany TB8F GmbH 3 | Germany | Yes | 100 | Yes | 100 |
Shurgard Germany TB7K GmbH 3 | Germany | Yes | 100 | Yes | 100 |