Notes to the consolidated financial statements
NOTES to the consolidated financial statements
Restatement
Restatement
In the half-year report 2022, taxes paid relating to the disposal of investment properties were disclosed in cash flow from operating activities. At the end of the year, taxes paid relating to the disposal of investment properties were recognised as a separate line in cash flow from investing activities. To enhance comparability with the 2022 annual financial statements, prior-year figures have been restated accordingly in the half-year report 2023. The restatement neither impacts the income statement, balance sheet, the statement of changes in equity nor the notes to the consolidated financial statements.
The following table shows the effects on the statement of cash flows:
CONSOLIDATED STATEMENT OF CASH FLOWS – RESTATED (CONDENSED)
In CHF 1,000 |
1st half 2022 published |
Restatement |
1st half 2022 restated |
Operating profit (EBIT) |
147,674 |
|
147,674 |
Income from revaluations |
–64,129 |
|
–64,129 |
Depreciation and amortisation |
1,798 |
|
1,798 |
Income from disposal of properties |
–58,192 |
|
–58,192 |
Other non-cash items |
–297 |
|
–297 |
Changes in net working capital |
2,883 |
|
2,883 |
Income taxes paid excl. taxes on sales of investment properties |
–17,269 |
11,015 |
–6,254 |
Cash flow from operating activities |
12,468 |
11,015 |
23,482 |
Investments in investment properties |
–11,523 |
|
–11,523 |
Disposal of investment properties |
218,145 |
|
218,145 |
Income taxes paid relating to the disposal of investment properties |
|
–11,015 |
–11,015 |
Purchase of tangible fixed assets and intangible assets |
–9,358 |
|
–9,358 |
Disposal of tangible fixed assets and intangible assets |
78 |
|
78 |
Acquisition of subsidiaries, net of cash acquired |
–14,118 |
|
–14,118 |
Increase of loans to related parties |
–175 |
|
–175 |
Investments in financial assets |
–1,123 |
|
–1,123 |
Disposal of financial assets |
943 |
|
943 |
Interest received |
78 |
|
78 |
Cash flow from investing activities |
182,947 |
–11,015 |
171,932 |
Cash flow from financing activities |
–190,042 |
- |
–190,042 |
Net change in cash and cash equivalents |
5,373 |
- |
5,373 |
1. Acquisitions and disposals of consolidated companies
1. Acquisitions and disposals of consolidated companies
|
1st half 2023 |
1st half 2022 |
||
CHF 1,000 |
Acquisitions |
Disposals |
Acquisitions |
Disposals |
|
Total |
Total |
Total |
Total |
Cash and cash equivalents |
- |
- |
5,418 |
- |
Trade and other current receivables |
- |
- |
1,098 |
- |
Tangible fixed assets and intangible assets |
- |
- |
275 |
- |
Other non-current assets |
- |
- |
289 |
- |
Trade and other current liabilities |
- |
- |
–1,873 |
- |
Non-current liabilities |
- |
- |
–74 |
- |
Net assets acquired |
- |
- |
5,132 |
- |
Goodwill (recognised in equity) |
- |
- |
16,804 |
- |
Purchase prices |
- |
- |
21,936 |
- |
Cash and cash equivalents acquired |
- |
- |
–5,418 |
- |
Unpaid purchase price consideration |
- |
- |
–2,400 |
- |
Cash outflow on acquisitions |
- |
|
14,118 |
|
Cash inflow from disposals |
|
- |
|
- |
TRANSACTIONS IN 1ST HALF 2022
On 23 March 2022, Investis Investments SA acquired 100% of the shares in the facility services company Aatest AG, Lenzburg.
On 24 June 2022, Investis Investments SA acquired 100% of the shares in the facility services company Home Service Aktiengesellschaft, Hauswartung Gartenpflege, Zurich.
2. Segment reporting
2. Segment reporting
SEGMENT INFORMATION 1ST HALF 2023
CHF 1,000 |
Properties |
Real Estate Services |
Corporate |
Eliminations |
Investis Group |
Revenue 1) |
26,166 |
90,222 |
- |
–1,608 |
114,779 |
Direct expenses |
–8,233 |
–5,582 |
- |
1,608 |
–12,207 |
Personnel expenses |
–632 |
–63,744 |
–1,916 |
- |
–66,291 |
Other operating expenses |
–754 |
–10,210 |
–668 |
- |
–11,632 |
Operating profit before revaluations, disposal of properties and subsidiaries, depreciation and amortisation |
16,547 |
10,685 |
–2,584 |
- |
24,649 |
|
|
|
|
|
|
Income from revaluations |
–48,763 |
|
|
|
–48,763 |
Income from disposal of properties |
36 |
|
|
|
36 |
Depreciation and amortisation |
–21 |
–1,779 |
–48 |
- |
–1,849 |
Operating result (EBIT) |
–32,202 |
8,906 |
–2,632 |
- |
–25,928 |
|
|
|
|
|
|
Total segment assets as at 30 June 2023 2) |
1,469,499 |
71,828 |
48,097 |
–23,881 |
1,565,544 |
Total segment liabilities as at 30 June 2023 2) |
20,400 |
25,629 |
529,074 |
–23,881 |
551,222 |
|
|
|
|
|
|
Headcount as at 30 June 2023 |
9 |
2,325 |
13 |
|
2,347 |
FTE as at 30 June 2023 |
9 |
1,591 |
11 |
|
1,611 |
FTE (full-time equivalent, average over the period) |
9 |
1,541 |
11 |
|
1,561 |
1) Revenue is generated exclusively in Switzerland.
2) The assets and liabilities shown under “Corporate” include the corporate items from the balance sheet and the financial assets/liabilities and tax assets/liabilities of the Investis Group.
SEGMENT INFORMATION 1ST HALF 2022
CHF 1,000 |
Properties |
Real Estate Services |
Corporate |
Eliminations |
Investis Group |
Revenue 1) |
30,588 |
83,066 |
- |
–1,987 |
111,667 |
Direct expenses |
–8,961 |
–5,414 |
- |
1,983 |
–12,393 |
Personnel expenses |
–671 |
–58,069 |
–2,001 |
- |
–60,741 |
Other operating expenses |
–819 |
–9,813 |
–754 |
4 |
–11,382 |
Operating profit before revaluations, disposal of properties and subsidiaries, depreciation and amortisation |
20,137 |
9,770 |
–2,755 |
- |
27,151 |
|
|
|
|
|
|
Income from revaluations |
64,129 |
|
|
|
64,129 |
Income from disposal of properties |
58,192 |
|
|
|
58,192 |
Depreciation and amortisation |
–17 |
–1,729 |
–52 |
- |
–1,798 |
Operating profit (EBIT) |
142,441 |
8,041 |
–2,808 |
- |
147,674 |
|
|
|
|
|
|
Total segment assets as at 30 June 2022 2) |
1,650,286 |
67,838 |
78,739 |
–38,588 |
1,758,275 |
Total segment liabilities as at 30 June 2022 2) |
43,644 |
22,905 |
683,781 |
–38,588 |
711,743 |
|
|
|
|
|
|
Headcount as at 30 June 2022 |
9 |
2,331 |
15 |
|
2,355 |
FTE as at 30 June 2022 |
9 |
1,572 |
13 |
|
1,594 |
FTE (full-time equivalent, average over the period) |
9 |
1,399 |
13 |
|
1,421 |
1) Revenue is generated exclusively in Switzerland.
2) The assets and liabilities shown under “Corporate” include the corporate items from the balance sheet and the financial assets/liabilities and tax assets/liabilities of the Investis Group.
3. Revenue from letting of properties
3. Revenue from letting of properties
DURATION OF EXISTING FIXED LEASES OF COMMERCIAL PROPERTIES
The duration of existing fixed leases of commercial properties was:
|
Net rental income as at |
|
CHF 1,000 |
30.06.2023 |
31.12.2022 |
Less than one year |
988 |
881 |
1–5 years |
1,476 |
1,479 |
More than 5 years |
3,764 |
3,707 |
Total net rental income commercial properties |
6,228 |
6,067 |
MOST IMPORTANT TENANTS
The five most important tenants measured according to property income accounted for 10.1% of the gross rental income (31.12.2022: 10.1%). The five most important tenants were the following:
Share of gross rental income as at |
30.06.2023 |
31.12.2022 |
Alaïa SA |
6.0% |
6.1% |
Hospice général |
1.9% |
1.8% |
ATHOMESWITZERLAND Sàrl |
1.4% |
1.4% |
Globe Plan & Cie SA |
0.4% |
0.4% |
GaleniCare SA |
0.4% |
0.4% |
4. Income from disposal of properties
4. Income from disposal of properties
CHF 1,000 |
1st half 2023 |
1st half 2022 |
Total sales proceeds, net |
4,009 |
317,992 |
Investment costs |
–3,973 |
–99,349 |
Gross profit from disposal of properties |
36 |
218,643 |
Accumulated valuation gains |
- |
–160,451 |
Total income from disposal of properties |
36 |
58,192 |
of which income from disposal of properties held for sale |
36 |
164 |
of which income from disposal of residential properties |
- |
58,048 |
of which income from disposal of commercial properties |
- |
–19 |
For details of the properties sold see Note 7 and Note 8.
CASH FLOWS FROM DISPOSAL OF PROPERTIES
The net cash flow from disposal of properties is composed as follows:
|
|
1st half 2023 |
|
1st half 2022 |
||
CHF 1,000 |
Properties held for sale |
Investment properties |
Total |
Properties held for sale |
Investment properties |
Total |
Sales proceeds, net (current period) |
4,009 |
- |
4,009 |
892 |
317,119 |
318,011 |
Unpaid sales proceeds (current period) |
- |
- |
- |
- |
–98,954 |
–98,954 |
Net proceeds for disposals in prior periods |
- |
- |
- |
- |
–19 |
–19 |
Cash flow from disposal of properties |
4,009 |
- |
4,009 |
892 |
218,145 |
219,038 |
Current taxes related to property sales 1) |
- |
- |
- |
- |
33,755 |
33,755 |
Unpaid taxes for sales in current year |
- |
- |
- |
- |
–22,741 |
–22,741 |
Payments of taxes for sales in prior periods |
- |
21,904 |
21,904 |
- |
- |
- |
Taxes paid relating to the property sales |
- |
21,904 |
21,904 |
- |
11,015 |
11,015 |
Net cash flow from disposal of properties |
4,009 |
–21,904 |
–17,895 |
892 |
207,131 |
208,023 |
of which operating cash flow 2) |
4,009 |
- |
4,009 |
892 |
- |
892 |
of which investing cash flow |
- |
–21,904 |
–21,904 |
- |
207,131 |
207,131 |
1) The total tax expense directly related to the disposal of investment properties amounts to CHF 0.0 million (1st half 2022: 5.9 million) and consists of current taxes of CHF 0.0 million (1st half 2022: 33.8 million) and the release of deferred taxes in the amount of CHF 0.0 million (1st half 2022: 27.9 million).
2) The cash flow from changes in properties held for sale amounts to CHF 4.0 million (1st half 2022: CHF 0.8 million), including payments for additions to properties held for sale of CHF 0.0 million (1st half 2022: CHF 0.1 million).
5. Financial result
5. Financial result
CHF 1,000 |
1st half 2023 |
1st half 2022 |
Interest income |
154 |
156 |
Share of results of associates |
107 |
109 |
Other financial income |
9 |
3 |
Total financial income |
270 |
268 |
|
|
|
Interest expenses |
–956 |
–1,086 |
Share of results of associates |
–9 |
–12 |
Other financial expenses |
–17 |
–28 |
Total financial expenses |
–982 |
–1,126 |
|
|
|
Total financial result |
–712 |
–858 |
The weighted average interest rate was 0.55% (1st half 2022: 0.35%). The weighted average interest rate of the outstanding financial liabilities as at 30 June 2023 stands at 0.77% (31.12.2022: 0.39%).
6. Earnings per share
6. Earnings per share
Earnings per share are calculated by dividing the net profit attributable to Investis Holding SA shareholders by the weighted average number of outstanding shares entitled to dividends. For both periods under review, there were no dilutive effects.
WEIGHTED AVERAGE NUMBER OF SHARES
|
|
1st half 2023 |
1st half 2022 |
Shares issued as at 1 January |
|
12,800,000 |
12,800,000 |
Effects in holding of treasury shares |
|
–59,914 |
–47,129 |
Weighted average number of shares as at 30 June |
|
12,740,086 |
12,752,871 |
EARNINGS PER SHARE
|
|
1st half 2023 |
1st half 2022 |
Net result attributable to Investis Holding SA shareholders |
CHF 1,000 |
–24,393 |
125,709 |
Weighted average number of shares |
|
12,740,086 |
12,752,871 |
Earnings per share (basic/diluted) |
CHF |
–1.91 |
9.86 |
7. Properties held for sale
7. Properties held for sale
CHF 1,000 |
1st half 2023 |
1st half 2022 |
Acquisition costs as at 1 January |
16,354 |
16,904 |
Increases |
5 |
111 |
Disposals |
–3,973 |
–728 |
Acquisition costs as at 30 June |
12,386 |
16,287 |
Increases consisted of purchases of buildings and ongoing construction activities in development properties.
In the 1st half 2023, a residential unit at “Gstaadstrasse 6/8” in Saanen was sold.
In the 1st half 2022, a retail unit at “Gstaadstrasse 6/8” in Saanen was sold.
8. Investment properties
8. Investment properties
CHF 1,000 |
Residential properties |
Commercial properties |
Properties under construction |
Total investment properties |
Market value as at 1 January 2022 |
1,605,772 |
111,993 |
263 |
1,718,028 |
|
|
|
|
|
Acquisition costs as at 1 January 2022 |
709,713 |
124,642 |
263 |
834,617 |
Increases |
7,499 |
4,023 |
- |
11,523 |
Disposals |
–98,620 |
- |
- |
–98,620 |
Acquisition costs as at 30 June 2022 |
618,592 |
128,665 |
263 |
747,520 |
|
|
|
|
|
Revaluation as at 1 January 2022 |
896,059 |
–12,649 |
- |
883,410 |
Gains on valuations |
72,872 |
2,612 |
- |
75,484 |
Losses on valuations |
–1,193 |
–10,162 |
- |
–11,355 |
Disposals |
–160,451 |
- |
- |
–160,451 |
Revaluation as at 30 June 2022 |
807,287 |
–20,199 |
- |
787,088 |
Market value as at 30 June 2022 |
1,425,879 |
108,466 |
263 |
1,534,608 |
|
|
|
|
|
Market value as at 1 January 2023 |
1,383,135 |
108,170 |
263 |
1,491,568 |
|
|
|
|
|
Acquisition costs as at 1 January 2023 |
608,527 |
132,595 |
263 |
741,385 |
Increases |
4,137 |
682 |
- |
4,819 |
Acquisition costs as at 30 June 2023 |
612,663 |
133,277 |
263 |
746,204 |
|
|
|
|
|
Revaluation as at 1 January 2023 |
774,608 |
–24,424 |
- |
750,184 |
Gains on valuations |
292 |
29 |
- |
321 |
Losses on valuations |
–46,550 |
–2,534 |
- |
–49,084 |
Revaluation as at 30 June 2023 |
728,351 |
–26,930 |
- |
701,421 |
Market value as at 30 June 2023 |
1,341,014 |
106,347 |
263 |
1,447,624 |
Increases consisted of value-enhancing renovations, purchases of buildings and investments.
In the 1st half 2022, the following residential properties were disposed of:
- –Geneva: Rue Antoine-Carteret 5/Rue du Colombier 11/13, Rue Lamartine 13/15a/15b, Rue Lamartine 17a/17b, Rue Liotard 69/71
- –Meyrin: Avenue de Vaudagne 29/31, Rue De-Livron 17/19
- –Carouge: Rue de la Gabelle 3
- –Lausanne: Rue du Maupas 61/63/65/67, Chemin des Lys 14, Avenue des Oiseaux 15/17
As at 30 June 2023 and 2022, the valuation of investment properties was carried out by CBRE (Geneva) SA in accordance with national and international standards and guidelines.
9. Financial liabilities
9. Financial liabilities
CHF 1,000 |
30.06.2023 |
31.12.2022 |
Bank loans |
99,000 |
64,000 |
Private placements |
10,000 |
- |
Bonds |
140,000 |
140,000 |
Current financial liabilities |
249,000 |
204,000 |
|
|
|
Bonds |
115,000 |
115,000 |
Non-current financial liabilities |
115,000 |
115,000 |
Total financial liabilities |
364,000 |
319,000 |
Bonds due for repayment within the next 12 months are reported under current financial liabilities.
As at 30 June 2023 and 31 December 2022, no properties were pledged to secure available credit lines. Credit lines with Swiss banks (without securities) totalled CHF 382 million (31.12.2022: CHF 382 million), of which CHF 282 million was unused as at 30 June 2023 (31.12.2022: CHF 317 million).
As at the balance sheet date, the following bonds are outstanding:
ISIN |
CH 0419041519 |
CH 0589030979 |
Trading currency |
CHF |
CHF |
Issuing volume |
140 million |
115 million |
Listing |
SIX Swiss Exchange |
SIX Swiss Exchange |
Coupon |
0.05% |
0.25% |
Tenor |
4 years |
4 years |
Payment date |
9 Oct 2019 |
15 Feb 2021 |
Redemption date |
9 Oct 2023 |
14 Feb 2025 |
As at the balance sheet date, amounts falling due are as follows:
CHF 1,000 |
Due within the first year |
Due within the second year |
Due within the third year and beyond |
30.06.2023 |
Interest rate |
Bank loans |
99,000 |
- |
- |
99,000 |
1-3% |
Private placements |
10,000 |
|
|
10,000 |
1-2% |
Bonds |
140,000 |
115,000 |
- |
255,000 |
0-1% |
Total financial liabilities |
249,000 |
115,000 |
- |
364,000 |
|
|
|
|
|
|
|
CHF 1,000 |
Due within the first year |
Due within the second year |
Due within the third year and beyond |
31.12.2022 |
Interest rate |
Bank loans |
64,000 |
- |
- |
64,000 |
1-2% |
Bonds |
140,000 |
- |
115,000 |
255,000 |
0-1% |
Total financial liabilities |
204,000 |
- |
115,000 |
319,000 |
|
The interest maturity periods correspond to the above-listed maturities. The weighted average interest rate of the outstanding financial liabilities as at 30 June 2023 stands at 0.77% (31.12.2022: 0.39%).
10. Events after the balance sheet date
10. Events after the balance sheet date
The Board of Directors approved the consolidated financial statements for publication on 25 August 2023.
No other events occurred between 30 June 2023 and the date of approval of the consolidated financial statements, which would require adjustments to the carrying amounts of the Group’s assets and liabilities as at 30 June 2023 or disclosure in this section.
11. Group companies
11. Group companies
|
|
|
30.06.2023 |
31.12.2022 |
|
|
|
Domicile |
Original currency |
Share capital in CHF 1,000 |
Ownership interest 1) |
Ownership interest 1) |
Footnote |
Investis Holding SA |
Zurich |
CHF |
1,280 |
n. a. |
n. a. |
C |
|
|
|
|
|
|
|
Properties |
|
|
|
|
|
|
Investis Properties SA |
Lens |
CHF |
1,650 |
100% |
100% |
C |
Alaïa Invest SA |
Lens |
CHF |
100 |
100% |
100% |
C |
Perty Technologies SA |
Morges |
CHF |
200 |
72% |
72% |
C |
OR omiresidences Sàrl |
Lens |
CHF |
20 |
100% |
100% |
C |
|
|
|
|
|
|
|
Real Estate Services |
|
|
|
|
|
|
Privera AG |
Muri bei Bern |
CHF |
4,000 |
100% |
100% |
C |
hauswartprofis AG |
Mägenwil |
CHF |
200 |
100% |
100% |
C |
Rohr AG |
Hausen (AG) |
CHF |
100 |
100% |
100% |
C |
analysis lab SA |
Bienne |
CHF |
100 |
100% |
100% |
C |
Aatest AG |
Lenzburg |
CHF |
100 |
100% |
100% |
C |
Home Service Aktiengesellschaft, Hauswartung Gartenpflege |
Zurich |
CHF |
100 |
100% |
100% |
C |
Valores AG |
Mägenwil |
CHF |
100 |
100% |
100% |
C |
ProLabo Sàrl |
Sion |
CHF |
20 |
100% |
100% |
C |
AGD Renovationen AG |
Neuenhof |
CHF |
500 |
53% |
53% |
C |
SoRenova SA |
Lens |
|
|
- |
100% |
C 2) |
|
|
|
|
|
|
|
Corporate |
|
|
|
|
|
|
Investis Investments SA |
Lens |
CHF |
1,000 |
100% |
100% |
C 3) |
Investis Management SA |
Lens |
CHF |
100 |
100% |
100% |
C |
Investis SA |
Lens |
CHF |
100 |
100% |
100% |
C |
Servicis AG |
Zurich |
CHF |
50 |
100% |
100% |
C |
Insite Management SA |
Unteriberg |
CHF |
120 |
42% |
42% |
E |
PlanYourMove SA |
Morges |
CHF |
272 |
37% |
37% |
E |
Polytech Ventures Holding SA |
Morges |
CHF |
214 |
33% |
33% |
E |
PropTech Partners SA |
Lausanne |
CHF |
164 |
31% |
31% |
E |
RedPapillons SA |
Morges |
CHF |
128 |
20% |
20% |
E |
EMETS SA |
Marly |
CHF |
125 |
20% |
20% |
E |
C) Consolidated
E) Financial investment included in the consolidated financial statements using the equity method.
1) Ownership interest is equal to voting rights.
2) Liquidated in 1st half 2023.
3) Company held directly by Investis Holding SA.