| Rental income | 110,184 | 74,523 | 4,194 |
| Ground rents paid | -549 | -344 | -121 |
| Unrecovered rental expenses | -1,954 | -248 | -100 |
| Landlord building expenses | -1,105 | -251 | -35 |
Net rents
| 106,576 | 73,680 | 3,938 |
| Other income or expenses | 312 | 1,646 | - |
| Asset management expenses | -3,885 | -1,648 | -613 |
| Corporate overheads | -8,254 | -5,353 | -1,483 |
| Change in provisions | -916 | -368 | -54 |
| Development expenses | -1,173 | -351 | -452 |
| Depreciation of operating assets | -1,188 | -114 | -128 |
| Administrative expenses | -15,416 | -7,835 | -2,731 |
| Other income | 2,601 | 298 | 17 |
| Other expenses | -1,880 | -2 | -8 |
| Net income from other activities | 721 | 296 | 9 |
Operating profit before changes in value
| 92,193 | 67,787 | 1,217 |
| Proceeds from disposals of investment properties | - | 5,848 | 2,478 |
| NBV of investment properties sold | - | -5,877 | -2,114 |
| Capital gains/losses on sale of investment properties | - | -29 | 364 |
| Fair value changes on investment properties | 109,376 | 90,657 | 3,013 |
| Operating profit | 201,568
| 158,415 | 4,594 |
| Financial expenses | -68,320 | -51,808 | -1,912 |
| Financial income | 3,709 | 948 | 212 |
| Net costs of debt | -64,611 | -50,860 | -1,700 |
| Change in fair value of financial instruments | 126 | 188 | - |
| Other financial income and expenses | -1,341 | -503 | - |
| Net financial items | -65,826 | -51,175 | -1,700 |
| Profit before tax | 135,742 | 107,239 | 2,893 |
| Current income tax | -9,315 | -83 | -1,361 |
Deferred income tax
| 10,403 | -1 753 | 3,379 |
| Net profit of consolidated companies | 136,830 | 105,403 | 4,911 |
| Net profit of consolidated group | 136,830 | 105,403 | 4,911 |
| Of which minority interests | - | - | - |
| Of which Group share | 136,830 | 105,403 | 4,911 |
| Non-diluted average number of shares | 22,255,382 | 10,106,367 | 1,568,353 |
| Earnings per share (€) | 6.15 | 10.43 | 3.13 |
| Diluted average number of shares | 22,820,517 | 10,440,277 | 1,568,353 |
| Diluted earnings per share (€) | 6.00 | 10.10 | 3.13 |
