Notes to the consolidated financial statements
NOTES to the consolidated financial statements
1. PERFORMANCE
1. PERFORMANCE
1.1 Segment reporting
1.1 Segment reporting
SEGMENT INFORMATION 1ST HALF 2024
CHF 1,000 |
Properties |
Real Estate Services 1) |
Corporate |
Eliminations |
Investis Group |
Revenue 2) |
28,190 |
89,948 |
- |
–1,601 |
116,537 |
Direct expenses |
–8,672 |
–5,572 |
- |
1,602 |
–12,642 |
Personnel expenses |
–678 |
–63,553 |
–1,834 |
- |
–66,064 |
Other operating expenses |
–917 |
–9,893 |
–659 |
–1 |
–11,470 |
Operating profit before revaluations, disposal of properties, depreciation and amortisation |
17,923 |
10,930 |
–2,493 |
- |
26,361 |
|
|
|
|
|
|
Income from revaluations |
4,471 |
|
|
|
4,471 |
Income from disposal of properties |
59 |
|
|
|
59 |
Income from disposal of subsidiaries |
|
|
122,188 |
|
122,188 |
Depreciation and amortisation |
–22 |
–2,148 |
–59 |
- |
–2,229 |
Operating profit (EBIT) |
22,431 |
8,783 |
119,637 |
- |
150,850 |
|
|
|
|
|
|
Total assets as at 30 June 2024 |
1,636,836 |
- |
82,766 |
–12,255 |
1,707,347 |
Total liabilities as at 30 June 2024 |
18,733 |
- |
464,834 |
–12,255 |
471,312 |
|
|
|
|
|
|
Headcount as at 30 June 2024 |
9 |
- |
11 |
|
20 |
FTE as at 30 June 2024 |
9 |
- |
9 |
|
18 |
FTE (full-time equivalent, average over the period) |
8 |
1,561 |
9 |
|
1,579 |
1) Only for the period from 1 January to 24 June 2024 (see note 4.3).
2) Revenue is generated exclusively in Switzerland.
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, 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 assets as at 30 June 2023 |
1,469,499 |
71,828 |
48,097 |
–23,881 |
1,565,544 |
Total liabilities as at 30 June 2023 |
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.
Accounting principles |
The following operating and reporting segments have been identified based on the management structure as well as the reporting to the Executive Board and the Board of Directors: – Properties: invests primarily in Swiss residential properties – Real Estate Services: provides comprehensive real estate services in Switzerland |
Segment reporting is prepared to the operating result (EBIT) level since this key figure is used for management purposes. There are no differences between the accounting and valuation principles used for segment reporting and those used for the preparation of the consolidated financial statements. |
Revenue includes the actual rental income from properties, income from Real Estate Services as well as other revenues. Revenue is recorded over the lease term or upon provision of services. |
Direct expenses contain all relating to maintenance and administration (including building superintendent remuneration, marketing and property taxes) that cannot be passed on to tenants as well as cost items directly related to income from Real Estate Services. |
The position “Eliminations” contains transactions between segments. |
All operating assets and liabilities that can be assigned to the segments, either directly or on a reasonable basis, are reported in the respective segment. 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. |
1.2 Earnings per share
1.2 Earnings per share
WEIGHTED AVERAGE NUMBER OF SHARES
|
|
1st half 2024 |
1st half 2023 |
Shares issued as at 1 January |
|
12,800,000 |
12,800,000 |
Effects in holding of treasury shares |
|
–41,456 |
–59,914 |
Weighted average number of shares as at 30 June |
|
12,758,544 |
12,740,086 |
EARNINGS PER SHARE
|
|
1st half 2024 |
1st half 2023 |
Net profit attributable to Investis Holding SA shareholders |
CHF 1,000 |
143,002 |
–24,393 |
Weighted average number of shares |
|
12,758,544 |
12,740,086 |
Earnings per share (basic/diluted) |
CHF |
11.21 |
–1.91 |
Accounting principles |
Earnings per share are calculated by dividing the net result 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. |
2. PROPERTY PORTFOLIO
2. PROPERTY PORTFOLIO
2.1 Property portfolio overview
Investis Group
Half-Year Report 2024
2.1 Property portfolio overview
|
Market value |
Gross rental income |
Vacancy rate |
|||
CHF million |
30.06.2024 |
31.12.2023 |
30.06.2024 |
31.12.2023 |
30.06.2024 |
31.12.2023 |
Residential properties |
1,430.5 |
1,361.5 |
52.6 |
49.6 |
1.1% |
0.9% |
of which in the Canton of Geneva |
1,079.7 |
1,032.3 |
38.8 |
36.7 |
0.7% |
0.7% |
of which in the Canton of Vaud |
335.2 |
313.6 |
13.3 |
12.3 |
0.7% |
0.4% |
of which in other cantons |
15.6 |
15.6 |
0.6 |
0.6 |
40.7% |
25.4% |
|
|
|
|
|
|
|
Commercial properties |
166.9 |
147.0 |
9.2 |
8.2 |
0.5% |
0.1% |
of which in the Canton of Geneva |
57.8 |
55.9 |
3.0 |
3.0 |
0.0% |
0.2% |
of which in the Canton of Vaud |
23.9 |
23.6 |
1.0 |
1.0 |
0.0% |
0.0% |
of which in other cantons |
85.2 |
67.5 |
5.2 |
4.2 |
0.8% |
0.0% |
|
|
|
|
|
|
|
Properties under construction |
0.3 |
0.3 |
|
|
|
|
of which in other cantons |
0.3 |
0.3 |
|
|
|
|
|
|
|
|
|
|
|
Total investment properties |
1,597.7 |
1,508.8 |
61.9 |
57.8 |
1.0% |
1.0% |
|
|
|
|
|
|
|
Properties held for sale |
7.2 |
9.3 |
0.1 |
0.1 |
17.1% |
100.0% |
of which in other cantons |
7.2 |
9.3 |
0.1 |
0.1 |
17.1% |
100.0% |
|
|
|
|
|
|
|
Total property portfolio |
1,604.9 |
1,518.0 |
62.0 |
57.9 |
1.0% |
0.9% |
Accounting principles |
Investment properties are held for long-term investment purposes with the aim of realising revenues from the letting of properties. Investment properties are accounted for at fair value and as such are not subject to depreciation. The fair values are updated and calculated using the discounted cash flow (DCF) method on a semi-annual basis by an independent property appraiser based on the individual risk profile per property. Single-family houses and condominiums are valued by the independent property appraiser using a sales comparison approach. In accordance with the provisions of Swiss GAAP FER, increases and decreases in fair value are recognised in the income statement in the period in which they occur. Investment properties under construction are recorded at fair value from the date on which their fair value can be reliably determined. Investis has defined the existence of a final construction permit, plus a definite construction project in which costs and revenues can be determined reliably, as mandatory requirements for a reliable market valuation. If the conditions for a reliable assessment of market value are not yet present, investment properties under construction are accounted for at cost. Provided they do not lead to an increase in market value, investments and refurbishments are recorded as an expense in the period in which they are incurred. Investment properties are classified into the categories of residential properties, commercial properties and properties under construction. |
Investment properties intended for sale are classified under current assets. They are recognised at lower of cost or fair value less cost to sell. The costs of development properties (projects) intended for sale include the plot of land, the directly attributable construction costs in line with the construction progress including interest incurred during the construction phase. Discounts are recorded as a reduction in construction costs. Properties reclassed from investment properties (non-current assets, valued at fair value) are subsequently valued at the lower of this value (including construction costs after reclassification) or fair value less cost to sell. |
Government grants are recognised when there is reasonable assurance that the entity complies with any conditions to the grant and the value can be estimated reliably. Government grants related to assets are offset against the asset. |
2.2 Statement of changes in property portfolio
2.2 Statement of changes in property portfolio
CHF 1,000 |
Residential properties |
Commercial properties |
Properties under construction |
Total investment properties |
Properties held for sale |
Total property portfolio |
Portfolio value as at 1 January 2023 |
1,383,135 |
108,170 |
263 |
1,491,568 |
16,354 |
1,507,923 |
|
|
|
|
|
|
|
Acquisition costs as at 1 January 2023 |
608,527 |
132,595 |
263 |
741,385 |
16,354 |
757,739 |
Increases |
4,137 |
682 |
- |
4,819 |
5 |
4,824 |
Disposals |
- |
- |
- |
- |
–3,973 |
–3,973 |
Acquisition costs as at 30 June 2023 |
612,663 |
133,277 |
263 |
746,204 |
12,386 |
758,590 |
|
|
|
|
|
|
|
Revaluation as at 1 January 2023 |
774,608 |
–24,424 |
- |
750,184 |
- |
750,184 |
Gains on valuations |
292 |
29 |
- |
321 |
- |
321 |
Losses on valuations |
–46,550 |
–2,534 |
- |
–49,084 |
- |
–49,084 |
Revaluation as at 30 June 2023 |
728,351 |
–26,930 |
- |
701,421 |
- |
701,421 |
Portfolio value as at 30 June 2023 |
1,341,014 |
106,347 |
263 |
1,447,624 |
12,386 |
1,460,011 |
|
|
|
|
|
|
|
Portfolio value as at 1 January 2024 |
1,361,482 |
147,012 |
263 |
1,508,757 |
9,269 |
1,518,026 |
|
|
|
|
|
|
|
Acquisition costs as at 1 January 2024 |
633,325 |
172,659 |
263 |
806,248 |
9,269 |
815,516 |
Increases |
65,831 |
567 |
19 |
66,417 |
- |
66,417 |
Disposals |
- |
- |
- |
- |
–2,035 |
–2,035 |
Reclassifications |
- |
18,006 |
- |
18,006 |
- |
18,006 |
Acquisition costs as at 30 June 2024 |
699,156 |
191,232 |
282 |
890,670 |
7,234 |
897,904 |
|
|
|
|
|
|
|
Revaluation as at 1 January 2024 |
728,157 |
–25,648 |
- |
702,509 |
- |
702,509 |
Gains on valuations |
6,382 |
2,286 |
- |
8,669 |
- |
8,669 |
Losses on valuations |
–3,201 |
–997 |
- |
–4,198 |
- |
–4,198 |
Revaluation as at 30 June 2024 |
731,339 |
–24,358 |
- |
706,981 |
- |
706,981 |
Portfolio value as at 30 June 2024 |
1,430,495 |
166,874 |
282 |
1,597,651 |
7,234 |
1,604,885 |
As at 30 June 2024 and 2023, the valuation of investment properties was carried out by CBRE (Geneva) SA in accordance with national and international standards and guidelines.
Increases consisted of value-enhancing renovations, purchases of buildings and investments.
In the 1st half 2024, governmental grants amounting to CHF 0.0 million (1st half 2023: –) were received for energetical renovation of residential properties and offset against the corresponding increases.
In the 1st half 2024, the properties "Alte Bahnhofstrasse 7" in Mägenwil and "Obere Holzgasse 8/9" in Hausen AG were reclassified from tangible fixed assets (owner-occupied properties) to commercial properties. Moreover, two residential units (1st half 2023: one residential unit) at “Gstaadstrasse 6/8, Oberi Märetmattestrasse 3” in Saanen (properties held for sale) were sold.
2.3 Revenue from letting of properties
2.3 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 |
30.06.2024 |
31.12.2023 |
Less than one year |
1,658 |
1,650 |
1–5 years |
4,453 |
3,130 |
More than 5 years |
3,079 |
3,417 |
Total net rental income commercial properties |
9,190 |
8,197 |
MOST IMPORTANT TENANTS
The five most important tenants measured according to property income accounted for 12.9% of the gross rental income (31.12.2023: 12.4%). The five most important tenants were the following:
Share of gross rental income as at |
30.06.2024 |
31.12.2023 |
Alaïa SA |
5.3% |
5.6% |
Banque Cantonale de Genève |
3.1% |
3.3% |
Hospice général |
1.7% |
1.8% |
PHM Group Oy |
1.6% |
n/a |
ATHOMESWITZERLAND Sàrl |
1.2% |
1.3% |
Globe Plan & Cie SA |
n/a |
0.4% |
2.4 Income from disposal of properties
2.4 Income from disposal of properties
CHF 1,000 |
1st half 2024 |
1st half 2023 |
Total sales proceeds, net |
2,093 |
4,009 |
Investment costs |
–2,035 |
–3,973 |
Total income from disposal of properties |
59 |
36 |
of which income from disposal of properties held for sale |
59 |
36 |
CASH FLOWS FROM DISPOSAL OF PROPERTIES
The net cash flow from disposal of properties is composed as follows:
|
|
1st half 2024 |
|
1st half 2023 |
||
CHF 1,000 |
Properties held for sale |
Investment properties |
Total |
Properties held for sale |
Investment properties |
Total |
Sales proceeds, net (current period) |
2,093 |
- |
2,093 |
4,009 |
- |
4,009 |
Cash flow from disposal of properties |
2,093 |
- |
2,093 |
4,009 |
- |
4,009 |
Payments of taxes for sales of investment properties in prior periods |
- |
- |
- |
- |
21,904 |
21,904 |
Taxes paid relating to the sale of investment properties |
- |
- |
- |
- |
21,904 |
21,904 |
Net cash flow from disposal of properties |
2,093 |
- |
2,093 |
4,009 |
–21,904 |
–17,895 |
of which operating cash flow 1) |
2,093 |
- |
2,093 |
4,009 |
- |
4,009 |
of which investing cash flow |
- |
- |
- |
- |
–21,904 |
–21,904 |
1) The cash flow from changes in properties held for sale amounts to CHF 2.1 million (1st half 2023: CHF 4.0 million), including payments for additions to properties held for sale of CHF 0.0 million (1st half 2023: CHF 0.0 million).
Accounting principles |
The result from property sales is recognised in income from disposal of properties. Tax payments directly related to the sale of investment properties are presented in the cash flow from investing activities. |
2.5 Property portfolio details as at 30 June 2024
2.5 Property portfolio details as at 30 June 2024
|
|
|
|
|
|
|
|
Lettable area (% sqm) |
|
Building history (year) |
|
||||||
Address |
Market value (CHFm) |
Gross rental income (CHFm) |
Net rental income (CHFm) |
Vacancy rate |
Discount rate |
Site area (sqm) |
Lettable area (sqm) |
Residen- tial |
Office |
Retail/ Trade |
Ware-housing |
Other |
Parking units |
Construc- tion |
Acquisi- tion |
Reno- vation 1) |
Owner- ship type 2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rue du Môle 5, Geneva |
18.8 |
0.6 |
0.6 |
- |
2.60% |
277 |
1,518 |
85% |
- |
15% |
- |
- |
- |
1,957 |
2000 |
2,014 |
100% |
Rue de la Servette 23, Geneva |
18.5 |
0.8 |
0.8 |
- |
2.85% |
421 |
2,149 |
61% |
16% |
16% |
7% |
- |
- |
1,967 |
1999 |
- |
100% |
Rue Charles-Cusin 10, Geneva |
17.6 |
0.7 |
0.7 |
- |
2.85% |
279 |
1,308 |
72% |
- |
21% |
7% |
- |
- |
1,970 |
2017 |
2,020 |
100% |
Rue de Bâle 28/30, Geneva |
22.9 |
0.8 |
0.8 |
- |
2.55% |
1,230 |
3,515 |
46% |
4% |
10% |
40% |
- |
- |
1,963 |
2019 |
2,020 |
100% |
Rue des Asters 8, Geneva |
8.6 |
0.3 |
0.3 |
- |
2.71% |
302 |
1,115 |
83% |
- |
8% |
9% |
- |
- |
1,910 |
2002 |
2,022 |
100% |
Rue de Montbrillant 52, Geneva |
12.7 |
0.5 |
0.5 |
- |
2.65% |
263 |
1,372 |
87% |
13% |
- |
- |
- |
- |
1,959 |
1998 |
- |
100% |
Rue du Grand-Pré 39, Geneva |
15.9 |
0.6 |
0.6 |
- |
2.60% |
393 |
2,043 |
87% |
- |
2% |
11% |
- |
- |
1,962 |
1997 |
- |
100% |
Rue Rothschild 60/64, Geneva |
31.4 |
1.2 |
1.2 |
0.4% |
3.23% |
397 |
2,915 |
99% |
- |
- |
1% |
- |
63 |
1,961 |
2024 |
|
100% |
Rue Lamartine 23, Geneva |
35.9 |
1.3 |
1.3 |
0.7% |
2.80% |
2,230 |
3,677 |
70% |
6% |
24% |
- |
- |
90 |
1,964 |
1998 |
- |
100% |
Rue de Lyon 65, Geneva |
15.8 |
0.5 |
0.5 |
- |
2.55% |
601 |
1,321 |
100% |
- |
- |
- |
- |
8 |
1,957 |
1998 |
- |
100% |
Avenue d'Aïre 47, Geneva |
12.3 |
0.4 |
0.4 |
- |
2.55% |
233 |
1,028 |
100% |
- |
- |
- |
- |
- |
1,950 |
2004 |
- |
100% |
Rue des Délices 21 bis, Geneva |
17.5 |
0.5 |
0.5 |
- |
2.55% |
285 |
1,744 |
100% |
- |
- |
- |
- |
- |
1,935 |
1998 |
- |
100% |
Avenue Wendt 3/5, Geneva |
32.1 |
1.1 |
1.0 |
7.9% |
2.70% |
939 |
3,006 |
83% |
2% |
13% |
2% |
- |
15 |
1,950 |
1999 |
2,010 |
100% |
Avenue Ernest Pictet 14, Geneva |
34.7 |
1.1 |
1.1 |
- |
2.55% |
356 |
3,522 |
93% |
- |
7% |
- |
- |
59 |
1,980 |
2018 |
- |
72% |
Rue Daubin 35, Geneva |
12.8 |
0.4 |
0.4 |
- |
2.60% |
624 |
1,188 |
100% |
- |
- |
- |
- |
11 |
1,940 |
2018 |
2,020 |
100% |
Avenue Wendt 27, Geneva |
9.5 |
0.3 |
0.3 |
5.3% |
2.60% |
1,265 |
1,340 |
100% |
- |
- |
- |
- |
- |
1,955 |
2019 |
- |
100% |
Rue Henri-Frédéric-Amiel 8, Geneva |
14.9 |
0.5 |
0.5 |
- |
2.60% |
456 |
1,809 |
94% |
4% |
3% |
- |
- |
- |
1,919 |
2019 |
- |
100% |
Avenue Henri-Dunant 20, Rue Guillaume de Marcossay 21, Geneva |
30.7 |
1.1 |
1.1 |
- |
2.75% |
1,165 |
3,560 |
65% |
- |
17% |
18% |
- |
3 |
1,965 |
1999 |
2,008 |
100% |
Boulevard St-Georges 71, Rue des Rois 12, Geneva |
18.9 |
0.7 |
0.7 |
- |
2.92% |
371 |
2,089 |
78% |
0% |
12% |
11% |
- |
- |
1,971 |
2010 |
- |
100% |
Rue du Vieux-Billard 12, Geneva |
10.0 |
0.3 |
0.3 |
- |
2.55% |
385 |
932 |
100% |
- |
- |
- |
- |
- |
1,957 |
1999 |
2,017 |
100% |
Boulevard de la Cluse 35, Geneva |
13.5 |
0.5 |
0.5 |
- |
2.71% |
188 |
915 |
78% |
- |
13% |
9% |
- |
- |
1,961 |
2002 |
2,009 |
100% |
Rue Goetz-Monin 24, Geneva |
28.9 |
0.9 |
0.9 |
- |
2.75% |
728 |
2,313 |
61% |
- |
39% |
- |
- |
- |
1,947 |
2002 |
2,008 |
100% |
Rue de Carouge 72/74, Geneva |
26.8 |
1.0 |
0.9 |
1.6% |
2.75% |
904 |
3,667 |
70% |
- |
30% |
- |
- |
- |
1,970 |
2017 |
2,020 |
100% |
Boulevard Carl-Vogt 6, Geneva |
11.5 |
0.4 |
0.4 |
- |
3.00% |
436 |
1,893 |
49% |
- |
51% |
- |
- |
- |
1,960 |
2018 |
2,019 |
100% |
Rue des Peupliers 13, Geneva |
5.3 |
0.2 |
0.2 |
- |
2.60% |
147 |
514 |
100% |
- |
- |
- |
- |
- |
1,920 |
2018 |
2,022 |
100% |
Rue du Village-Suisse 4, Geneva |
5.3 |
0.2 |
0.2 |
- |
2.70% |
145 |
490 |
100% |
- |
- |
- |
- |
- |
1,920 |
2018 |
- |
100% |
Avenue Jules-Crosnier 2, Geneva |
19.2 |
0.8 |
0.8 |
- |
3.40% |
641 |
2,576 |
87% |
- |
13% |
- |
- |
- |
1,958 |
2023 |
- |
100% |
Rue du Nant 30, Geneva |
24.1 |
0.8 |
0.8 |
- |
2.65% |
567 |
2,024 |
95% |
- |
5% |
- |
- |
- |
1,960 |
1998 |
2,019 |
100% |
Avenue Bois-de-la-Chapelle 101, Onex |
20.0 |
0.8 |
0.8 |
- |
2.70% |
320 |
2,525 |
98% |
- |
2% |
- |
- |
31 |
1,970 |
2001 |
- |
100% |
Route de Chancy 40, Petit-Lancy |
6.6 |
0.3 |
0.2 |
8.2% |
2.75% |
804 |
713 |
100% |
- |
- |
- |
- |
16 |
1,910 |
2018 |
2,018 |
100% |
Rue du Village 18 a/b/c/d/e, Vernier |
12.8 |
0.5 |
0.5 |
- |
2.70% |
3,692 |
1,551 |
100% |
- |
- |
- |
- |
11 |
1,970 |
2018 |
- |
100% |
Route de Peney 4, Vernier |
9.3 |
0.3 |
0.3 |
- |
2.71% |
253 |
1,230 |
100% |
- |
- |
- |
- |
15 |
1,973 |
2018 |
2,019 |
100% |
Avenue Louis-Casaï 80, Cointrin |
13.1 |
0.5 |
0.5 |
- |
3.00% |
1,372 |
1,389 |
55% |
- |
28% |
17% |
- |
10 |
1,973 |
2005 |
- |
100% |
Avenue François-Besson 16, Meyrin |
12.4 |
0.4 |
0.4 |
- |
2.75% |
345 |
1,365 |
100% |
- |
- |
- |
- |
8 |
1,967 |
2004 |
2,020 |
100% |
Chemin du Grand-Puits 62/64/66, Meyrin |
17.8 |
0.7 |
0.7 |
- |
2.81% |
749 |
2,416 |
100% |
- |
- |
- |
- |
32 |
1,974 |
1998 |
- |
100% |
Avenue François-Besson 1/3, Meyrin |
26.6 |
0.9 |
0.9 |
- |
2.80% |
579 |
3,294 |
91% |
4% |
1% |
4% |
- |
35 |
1,973 |
2003 |
2,008 |
100% |
Rue des Lattes 25/27, Meyrin |
10.4 |
0.4 |
0.4 |
0.5% |
2.75% |
425 |
1,343 |
94% |
- |
6% |
- |
- |
16 |
1,975 |
2000 |
- |
100% |
Rue des Lattes 63, Meyrin |
13.9 |
0.5 |
0.5 |
0.3% |
2.80% |
213 |
1,745 |
100% |
- |
- |
- |
- |
22 |
1,975 |
2001 |
- |
100% |
Rue de la Prulay 64/66, Meyrin |
26.7 |
1.0 |
1.0 |
2.0% |
2.80% |
3,393 |
3,012 |
97% |
- |
- |
3% |
- |
46 |
1,962 |
1998 |
2,008 |
100% |
Route de Meyrin 283/285, Meyrin |
17.6 |
0.7 |
0.7 |
- |
2.70% |
2,642 |
2,422 |
93% |
- |
- |
7% |
- |
33 |
1,994 |
2017 |
- |
100% |
Avenue Vaudagne 78/80/82, Meyrin |
17.1 |
0.6 |
0.6 |
- |
3.11% |
669 |
2,457 |
100% |
- |
- |
- |
- |
- |
1,964 |
1999 |
- |
78% |
Avenue Mategnin 75/77, Meyrin |
17.2 |
0.5 |
0.5 |
- |
3.11% |
450 |
2,301 |
100% |
- |
- |
- |
- |
- |
1,968 |
1999 |
2,008 |
73% |
Chemin du Vieux-Bureau 98, Meyrin |
13.4 |
0.5 |
0.5 |
- |
2.75% |
333 |
1,521 |
98% |
- |
2% |
- |
- |
19 |
1,970 |
2017 |
2,018 |
100% |
Promenade de Champs-Fréchets 20/24, Meyrin |
13.6 |
0.6 |
0.6 |
1.1% |
3.10% |
467 |
2,458 |
87% |
6% |
7% |
0% |
- |
30 |
1,973 |
2024 |
|
100% |
L'Ancienne-Route 77a, Grand-Saconnex |
10.3 |
0.4 |
0.4 |
- |
2.82% |
2,452 |
1,151 |
66% |
- |
34% |
- |
- |
18 |
1,962 |
1998 |
2,016 |
100% |
Route de Ferney 208a/b, Grand-Saconnex |
24.5 |
0.9 |
0.9 |
- |
2.75% |
2,910 |
2,654 |
92% |
1% |
5% |
2% |
- |
56 |
1,959 |
1998 |
2,017 |
100% |
Chemin de l'Ecu 15/17a, Vernier |
19.3 |
0.7 |
0.7 |
- |
2.80% |
1,043 |
2,323 |
100% |
- |
- |
- |
- |
- |
1,960 |
1905 |
2,014 |
100% |
Avenue Louis-Casaï 43, Les Avanchets |
15.2 |
0.5 |
0.5 |
- |
2.81% |
1,035 |
1,682 |
91% |
- |
9% |
- |
- |
29 |
1,963 |
1905 |
2,018 |
100% |
Avenue Louis-Casaï 37, Les Avanchets |
15.2 |
0.6 |
0.6 |
- |
2.81% |
1,093 |
1,688 |
91% |
3% |
6% |
- |
- |
27 |
1,963 |
1998 |
2,016 |
100% |
Avenue des Cavaliers 7, Chêne-Bougeries |
15.5 |
0.5 |
0.5 |
- |
2.66% |
1,690 |
2,021 |
82% |
- |
15% |
3% |
- |
12 |
1,975 |
2018 |
2,023 |
100% |
Route de Mon Idée 65/67, Thonex |
29.0 |
1.0 |
1.0 |
- |
2.70% |
1,001 |
2,609 |
100% |
- |
- |
- |
- |
33 |
1,971 |
2018 |
2,023 |
100% |
Chemin des Deux-Communes 13, Thonex |
11.0 |
0.4 |
0.4 |
0.4% |
2.70% |
470 |
1,573 |
99% |
- |
- |
1% |
- |
19 |
1,963 |
2019 |
- |
100% |
Rue de la Fontenette 11, Carouge |
17.4 |
0.6 |
0.6 |
- |
2.55% |
427 |
1,590 |
100% |
- |
- |
- |
- |
5 |
1,963 |
2000 |
2,016 |
100% |
Route des Acacias 20, Rue des Ronzades 1/3, Rue Gustave-Revilliod 14, Les Acacias |
52.5 |
2.0 |
2.0 |
- |
2.76% |
1,857 |
5,672 |
72% |
- |
23% |
5% |
- |
10 |
1,958 |
1997 |
2,007 |
100% |
Route des Acacias 28, Les Acacias |
14.6 |
0.5 |
0.5 |
- |
2.70% |
570 |
1,480 |
100% |
- |
- |
- |
- |
7 |
1,959 |
2002 |
2,022 |
100% |
Rue Simon-Durand 5, Les Acacias |
6.8 |
0.3 |
0.2 |
28.3% |
2.80% |
306 |
787 |
45% |
- |
36% |
19% |
- |
- |
1,960 |
2017 |
- |
100% |
Place d'Armes 8, Carouge |
15.5 |
0.5 |
0.5 |
- |
2.56% |
250 |
1,198 |
92% |
- |
8% |
- |
- |
8 |
1,940 |
2018 |
2,022 |
100% |
Route de Certoux 11/15B/15D, Perly |
8.7 |
0.3 |
0.3 |
- |
2.85% |
532 |
1,300 |
100% |
- |
- |
- |
- |
- |
1,977 |
2019 |
- |
100% |
Route de Certoux 17/17A/19/21, Perly |
23.6 |
0.9 |
0.9 |
- |
2.81% |
1,025 |
3,157 |
98% |
- |
- |
2% |
- |
45 |
1,985 |
2019 |
- |
100% |
Avenue Théodore-Vernes 20/22, Versoix |
10.0 |
0.4 |
0.4 |
- |
2.80% |
512 |
1,061 |
98% |
- |
- |
2% |
- |
4 |
1,959 |
2002 |
2,017 |
100% |
Grand-Montfleury 38, Versoix |
16.1 |
0.6 |
0.6 |
- |
2.81% |
329 |
2,249 |
100% |
- |
- |
- |
- |
11 |
1,980 |
2018 |
- |
100% |
Residential properties – Canton of Geneva |
1,079.7 |
38.8 |
38.5 |
0.7% |
|
50,436 |
121,480 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Avenue Alexandre-Vinet 39, Lausanne |
9.1 |
0.3 |
0.3 |
- |
2.66% |
597 |
1,125 |
76% |
- |
24% |
- |
- |
5 |
1,953 |
2000 |
2,005 |
100% |
Avenue d'Echallens 87/89, Lausanne |
6.0 |
0.2 |
0.2 |
- |
2.90% |
535 |
822 |
100% |
- |
- |
- |
- |
- |
1,899 |
2015 |
2,022 |
100% |
Chemin de Montmeillan 19/21, Lausanne |
12.7 |
0.5 |
0.5 |
3.4% |
2.75% |
1,158 |
1,661 |
85% |
- |
15% |
- |
- |
3 |
1,966 |
2004 |
2,009 |
100% |
Place du Vallon 1, Lausanne |
11.4 |
0.4 |
0.4 |
- |
2.75% |
515 |
1,544 |
95% |
- |
4% |
1% |
- |
4 |
1,955 |
2009 |
2,018 |
100% |
Chemin du Closelet 4/6/8/10, Lausanne 3) |
30.0 |
1.0 |
1.0 |
0.3% |
2.66% |
1,747 |
2,936 |
92% |
- |
6% |
2% |
- |
34 |
1,895 |
2005 |
2,006 |
100% |
Avenue d'Ouchy 72/74, Lausanne |
6.0 |
0.2 |
0.2 |
11.7% |
2.65% |
1,911 |
988 |
100% |
- |
- |
- |
- |
- |
1,907 |
2019 |
- |
100% |
Rue de la Combette 22/24, Prilly |
16.6 |
0.6 |
0.6 |
- |
2.95% |
2,840 |
2,506 |
100% |
- |
- |
- |
- |
15 |
1,963 |
2001 |
2,022 |
100% |
Chemin de Château-Sec 9a, Pully |
4.9 |
0.2 |
0.2 |
- |
2.86% |
720 |
670 |
100% |
- |
- |
- |
- |
5 |
1,960 |
2020 |
2,022 |
100% |
Avenue Victor-Ruffy 33, Lausanne |
6.9 |
0.2 |
0.2 |
- |
2.70% |
1,097 |
1,120 |
100% |
- |
- |
- |
- |
12 |
1,952 |
2018 |
- |
100% |
Route Aloys Fauquez 122/124, Lausanne |
24.4 |
0.9 |
0.9 |
- |
2.80% |
1,447 |
3,472 |
91% |
4% |
4% |
2% |
- |
6 |
1,968 |
2016 |
2,023 |
100% |
Route Aloys Fauquez 60, Lausanne |
8.1 |
0.3 |
0.3 |
- |
3.12% |
786 |
1,405 |
62% |
- |
23% |
15% |
- |
8 |
1,962 |
2017 |
2,022 |
100% |
Avenue du Censuy 18/20/22/24/26, Renens |
33.3 |
1.4 |
1.4 |
0.1% |
2.91% |
6,321 |
6,014 |
91% |
- |
6% |
3% |
- |
78 |
1,972 |
2003 |
2,009 |
100% |
Avenue de Florissant 30/32, Renens |
25.3 |
1.0 |
1.0 |
- |
2.87% |
9,259 |
3,629 |
92% |
1% |
6% |
1% |
- |
70 |
1,962 |
2007 |
2,018 |
100% |
Rue Neuve 10/12/14, Renens 3) |
5.8 |
0.3 |
0.3 |
6.9% |
3.30% |
574 |
1,027 |
57% |
12% |
29% |
2% |
- |
- |
1,900 |
1999 |
- |
100% |
Avenue du Tir-Fédéral 79/81, Chavannes-Renens |
25.0 |
1.0 |
1.0 |
1.6% |
2.90% |
2,898 |
3,442 |
100% |
- |
- |
- |
- |
44 |
1,962 |
1997 |
2,007 |
100% |
Avenue du Tir-Fédéral 4, Chavannes-Renens |
3.0 |
0.1 |
0.1 |
- |
3.25% |
559 |
603 |
41% |
37% |
22% |
- |
- |
8 |
1,920 |
2021 |
- |
100% |
Chemin des Chantres 8, St. Sulpice |
12.0 |
0.6 |
0.6 |
- |
3.16% |
3,118 |
943 |
100% |
- |
- |
- |
- |
10 |
2,020 |
2020 |
- |
100% |
Chemin de Roséaz 8, Bussigny |
8.0 |
0.3 |
0.3 |
- |
2.85% |
1,463 |
984 |
100% |
- |
- |
- |
- |
16 |
1,966 |
2000 |
2,008 |
100% |
Rue du Centre 7, Bussigny |
15.9 |
0.6 |
0.6 |
- |
2.77% |
2,058 |
1,650 |
100% |
- |
- |
- |
- |
29 |
1,964 |
2021 |
- |
100% |
Chemin des Petits-Esserts 1, Cugy |
4.3 |
0.2 |
0.2 |
0.8% |
3.40% |
1,515 |
706 |
100% |
- |
- |
- |
- |
16 |
1,965 |
2015 |
- |
100% |
Route de la Bernadaz 1, Paudex |
4.2 |
0.2 |
0.2 |
3.0% |
2.96% |
1,188 |
785 |
77% |
- |
23% |
- |
- |
11 |
1,910 |
2020 |
- |
100% |
Rue de Couvaloup 24, Morges |
12.3 |
0.6 |
0.6 |
- |
3.16% |
612 |
1,869 |
50% |
20% |
25% |
5% |
- |
- |
1,963 |
2021 |
- |
100% |
Rue d'Estuey 13, Etoy |
8.5 |
0.3 |
0.3 |
- |
2.75% |
1,940 |
1,106 |
100% |
- |
- |
- |
- |
24 |
1,990 |
2021 |
- |
100% |
Rue du Jura 15, Gland |
7.9 |
0.4 |
0.4 |
- |
3.05% |
1,787 |
992 |
100% |
- |
- |
- |
- |
15 |
1,969 |
2016 |
2,017 |
100% |
Chemin des Morettes 7/9, Route du Curson 18, Prangins |
20.2 |
0.9 |
0.9 |
0.3% |
3.15% |
7,423 |
4,130 |
100% |
- |
- |
- |
- |
71 |
1,971 |
2024 |
|
100% |
Avenue Kiener 1/3, Yverdon-les-Bains |
9.8 |
0.5 |
0.5 |
- |
3.21% |
3,900 |
2,080 |
100% |
- |
- |
- |
- |
35 |
1,991 |
1998 |
- |
100% |
Rue du Centre 7, Vevey |
3.5 |
0.2 |
0.2 |
- |
3.14% |
143 |
575 |
76% |
- |
17% |
7% |
- |
- |
1,920 |
2005 |
2,007 |
100% |
Residential properties – Canton of Vaud |
335.2 |
13.3 |
13.2 |
0.7% |
|
58,111 |
48,784 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Route des Briesses 4, Crans-Montana |
2.7 |
0.1 |
0.0 |
100.0% |
3.51% |
916 |
263 |
100% |
- |
- |
- |
- |
3 |
2,012 |
2009 |
- |
100% |
Route de Grinchon 1, Crans-Montana |
8.5 |
0.3 |
0.2 |
21.2% |
4.00% |
2,340 |
963 |
100% |
- |
- |
- |
- |
16 |
2,015 |
2011 |
- |
100% |
Chemin de Praty 4, Randogne |
4.5 |
0.2 |
0.1 |
48.6% |
4.27% |
1,678 |
610 |
100% |
- |
- |
- |
- |
3 |
1,950 |
2014 |
2,017 |
100% |
Residential properties – Canton of Valais |
15.6 |
0.6 |
0.3 |
40.7% |
|
4,934 |
1,836 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Residential properties |
1,430.5 |
52.6 |
52.0 |
1.1% |
|
113,481 |
172,100 |
87% |
1% |
9% |
2% |
0% |
1,398 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Route de Chancy 65/67, Petit-Lancy |
40.6 |
1.9 |
1.9 |
- |
3.75% |
3,241 |
7,630 |
- |
64% |
1% |
35% |
- |
167 |
1,988 |
2023 |
- |
100% |
Route de Saint-Julien 253/255, Perly |
17.1 |
1.1 |
1.1 |
- |
4.83% |
9,099 |
6,018 |
- |
- |
100% |
- |
- |
140 |
1,982 |
2010 |
- |
100% |
Commercial properties – Canton of Geneva |
57.8 |
3.0 |
3.0 |
0.0% |
|
12,340 |
13,648 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Place de la Navigation 4/6, Lausanne |
9.9 |
0.0 |
0.0 |
n/a |
4.98% |
1,710 |
3,437 |
- |
- |
- |
- |
100% |
- |
1,906 |
2019 |
- |
100% |
Chemin de la Chapelle 2, Cheseaux-Lausanne |
5.9 |
0.5 |
0.5 |
- |
4.61% |
5,358 |
3,142 |
5% |
17% |
78% |
- |
- |
43 |
1,961 |
2016 |
- |
100% |
Rue de Lausanne 35a, Morges |
8.1 |
0.6 |
0.6 |
- |
4.31% |
377 |
1,894 |
- |
100% |
- |
- |
- |
20 |
2,019 |
2019 |
- |
100% |
Commercial properties – Canton of Vaud |
23.9 |
1.0 |
1.0 |
0.0% |
|
7,445 |
8,473 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Avenue de la Gare 18, Avenue du Théâtre 18, Monthey |
8.0 |
0.6 |
0.6 |
6.7% |
4.92% |
1,368 |
4,401 |
48% |
18% |
34% |
- |
- |
31 |
1,971 |
2019 |
2,023 |
100% |
Route d'Aproz 65, Sion 4) |
37.7 |
2.4 |
2.4 |
- |
4.83% |
16,663 |
12,578 |
- |
- |
- |
- |
100% |
400 |
2,021 |
2021 |
- |
100% |
Route de Crans 85, Lens 4) |
6.6 |
0.4 |
0.4 |
- |
4.69% |
7,892 |
5,305 |
- |
- |
- |
- |
100% |
- |
2,019 |
2019 |
- |
100% |
Rue du Prado 19, Crans-Montana |
1.9 |
0.1 |
0.1 |
- |
4.19% |
1,317 |
162 |
- |
- |
100% |
- |
- |
- |
2,013 |
2011 |
- |
100% |
Grand Place 12/14, Crans-Montana |
3.6 |
0.2 |
0.2 |
- |
4.77% |
1,415 |
905 |
14% |
86% |
- |
- |
- |
3 |
1,972 |
2013 |
2,015 |
100% |
Route du Rawyl 10, Crans-Montana |
9.6 |
0.5 |
0.5 |
- |
5.05% |
1,816 |
2,388 |
- |
- |
- |
- |
100% |
- |
1,955 |
2020 |
2,021 |
100% |
Commercial properties – Canton of Valais |
67.5 |
4.2 |
4.1 |
1.0% |
|
30,471 |
25,739 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Obere Holzgasse 8, Hausen AG |
9.5 |
0.6 |
0.6 |
- |
4.60% |
7,374 |
4,031 |
- |
36% |
64% |
- |
- |
103 |
1995 |
2024 |
- |
100% |
Alte Bahnhofstrasse 5/7, Mägenwil |
8.3 |
0.5 |
0.5 |
- |
3.46% |
7,003 |
2,566 |
2% |
37% |
17% |
44% |
- |
117 |
1911 |
2024 |
- |
100% |
Commercial properties – Canton of Argovia |
17.7 |
1.0 |
1.0 |
0.0% |
|
14,377 |
6,597 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Commercial properties |
166.9 |
9.2 |
9.2 |
0.5% |
|
64,633 |
54,457 |
5% |
19% |
21% |
6% |
50% |
1,024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Route des Mélèzes, Lens 4, 5) |
0.3 |
n/a |
n/a |
n/a |
n/a |
- |
- |
|
- |
- |
- |
100% |
- |
|
2018 |
|
100% |
Properties under construction |
0.3 |
n/a |
n/a |
n/a |
|
- |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Route de Crans 87, Lens |
3.1 |
0.1 |
0.1 |
- |
n/a |
1,531 |
374 |
100% |
- |
- |
- |
- |
2 |
1,985 |
2016 |
2,018 |
100% |
Rue des Vergers 47, Aproz |
0.4 |
0.0 |
0.0 |
100.0% |
n/a |
n/a |
91 |
100% |
- |
- |
- |
- |
1 |
2,019 |
2020 |
- |
9% |
Gstaadstrasse 6/8, Oberi Märetmattestrasse 3, Saanen 6) |
3.7 |
n/a |
n/a |
n/a |
n/a |
2,347 |
412 |
100% |
- |
- |
- |
- |
9 |
2,020 |
2013 |
- |
14% |
Properties held for sale |
7.2 |
0.1 |
0.1 |
17.1% |
|
3,878 |
877 |
100% |
- |
- |
- |
- |
12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Property Portfolio |
1,604.9 |
62.0 |
61.3 |
1.0% |
2.99% |
181,992 |
227,434 |
|
|
|
|
|
2,434 |
|
|
|
|
1) Under Investisʼ ownership.
2) 100% = sole ownership, otherwise = Condominium.
3) Property recorded in the register of polluted sites. No compulsory surveillance, no obligatory remediation. All other properties not recorded in the register of polluted sites.
4) Building right.
5) Development project. One commercial unit in the planning phase.
6) Development property held for sale. Three condominiums for sale.
3. FINANCING
3. FINANCING
3.1 Financial result
3.1 Financial result
CHF 1,000 |
1st half 2024 |
1st half 2023 restated |
Share of profit of associates |
3 |
107 |
Share of loss of associates |
–438 |
–9 |
Total result from associates 1) |
–435 |
98 |
|
|
|
Interest income |
154 |
154 |
Other financial income |
25 |
9 |
Total financial income 1) |
179 |
163 |
|
|
|
Interest expenses |
–3,251 |
–956 |
Other financial expenses |
–30 |
–17 |
Total financial expenses 1) |
–3,281 |
–973 |
|
|
|
Total financial result |
–3,536 |
–712 |
1) 2023 figures restated (Note 4.4).
The weighted average interest rate was 1.60% (1st half 2023: 0.55%). The weighted average interest rate of the outstanding financial liabilities as at 30 June 2024 stands at 1.20% (31.12.2023: 1.66%).
Accounting principles |
The financial result includes the result from associates, interest income and expenses, exchange rate differences, gains and losses on securities and other financial income and expenses. |
3.2 Financial liabilities
3.2 Financial liabilities
CHF 1,000 |
30.06.2024 |
31.12.2023 |
Bank loans |
145,000 |
247,000 |
Private placements |
40,000 |
35,000 |
Bonds |
115,000 |
- |
Current financial liabilities |
300,000 |
282,000 |
|
|
|
Bonds |
- |
115,000 |
Non-current financial liabilities |
- |
115,000 |
Total financial liabilities |
300,000 |
397,000 |
As at 30 June 2024 and 31 December 2023, neither properties nor other assets were pledged to secure available credit lines. Credit lines with Swiss banks (without securities) totalled CHF 375 million (31.12.2023: CHF 382 million), of which CHF 230 million was unused as at 30 June 2024 (31.12.2023: CHF 134 million).
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 |
30.06.2024 |
Interest rate |
Bank loans |
145,000 |
- |
- |
145,000 |
1-3% |
Private placements |
40,000 |
- |
- |
40,000 |
1-2% |
Bonds |
115,000 |
- |
- |
115,000 |
0-1% |
Total financial liabilities |
300,000 |
- |
- |
300,000 |
|
|
|
|
|
|
|
CHF 1,000 |
Due within the first year |
Due within the second year |
Due within the third year and beyond |
31.12.2023 |
Interest rate |
Bank loans |
247,000 |
- |
- |
247,000 |
2-3% |
Private placements |
35,000 |
- |
- |
35,000 |
1-2% |
Bonds |
- |
115,000 |
- |
115,000 |
0-1% |
Total financial liabilities |
282,000 |
115,000 |
- |
397,000 |
|
The interest maturity periods correspond to the above-listed maturities. The weighted average interest rate of the outstanding financial liabilities as at 30 June 2024 stands at 1.20% (31.12.2023: 1.66%).
As at the balance sheet date, the following bond is outstanding:
ISIN |
CH 0589030979 |
Trading currency |
CHF |
Issuing volume |
115 million |
Listing |
SIX Swiss Exchange |
Coupon |
0.25% |
Tenor |
4 years |
Payment date |
15 Feb 2021 |
Redemption date |
14 Feb 2025 |
Accounting principles |
Financial liabilities are stated at nominal value. |
Issuance costs, reduced by the amount of the premium, are charged in full to the income statement upon issue of the bond. |
Bonds due for repayment within the next 12 months are reported under current financial liabilities. |
4. OTHER FINANCIAL INFORMATION
4. OTHER FINANCIAL INFORMATION
4.1 Goodwill arising from acquisitions
4.1 Goodwill arising from acquisitions
Theorethical movements in goodwill
|
1st half 2024 |
1st half 2023 restated 1) |
||||
CHF 1,000 |
Goodwill from consolidated companies |
Goodwill from associated companies |
Total |
Goodwill from consolidated companies |
Goodwill from associated companies |
Total |
Theoretical values as at 1 January |
23,009 |
938 |
23,947 |
32,056 |
1,250 |
33,306 |
|
|
|
|
|
|
|
Acquisition costs as at 1 January |
100,451 |
4,106 |
104,557 |
100,451 |
4,106 |
104,557 |
Additions from acquisitions |
806 |
- |
806 |
- |
- |
- |
Disposal |
–95,218 |
- |
–95,218 |
- |
- |
- |
Acquisition costs as at 30 June |
6,038 |
4,106 |
10,144 |
100,451 |
4,106 |
104,557 |
|
|
|
|
|
|
|
Accumulated amortisation as at 1 January |
77,442 |
3,168 |
80,610 |
68,395 |
2,856 |
71,251 |
Amortisation for the period |
4,477 |
139 |
4,616 |
4,523 |
174 |
4,697 |
Disposal |
–75,881 |
- |
–75,881 |
- |
- |
- |
Accumulated amortisation as at 30 June |
6,038 |
3,307 |
9,345 |
72,919 |
3,030 |
75,948 |
Theoretical values as at 30 June |
- |
799 |
799 |
27,532 |
1,076 |
28,609 |
The theoretical capitalisation of the goodwill would affect the results of the consolidated financial statements as follows:
Effect on consolidated income statement
CHF 1,000 |
30.06.2024 |
30.06.2023 restated |
Net profit as per financial statements |
142,981 |
–24,429 |
Goodwill recycling in connection with disposals |
95,218 |
- |
Disposal of theoretical value of goodwill |
–19,337 |
- |
Amortisation of goodwill 1) |
–4,616 |
–4,697 |
Theoretical net profit including goodwill amortisation |
214,246 |
–29,126 |
Effect on consolidated balance sheet
CHF 1,000 |
30.06.2024 |
31.12.2023 restated |
30.06.2023 restated |
Equity as per financial statements 1) |
1,236,035 |
1,029,243 |
1,010,216 |
Theoretical value of goodwill |
799 |
23,947 |
28,609 |
Theoretical equity when reporting goodwill |
1,236,834 |
1,053,190 |
1,038,824 |
1) 2023 figures restated (Note 4.4).
Accounting principles |
Goodwill arising from acquisitions of consolidated and associated companies is charged against equity at the date of acquisition. The theoretical amortisation is based on a straight-line method over a useful life of five years. |
In a business acquisition achieved in stages (including transactions with minorities), the goodwill is determined on each separate transaction and offset against retained earnings. |
Companies sold are excluded from the scope of consolidation as at the date on which the Group ceases to have control, with any gain or loss (after goodwill recycling) recognised in the operating result. |
If there is any indication of impairment, an impairment test is performed immediately. If the theoretical carrying amount exceeds the recoverable amount, the theoretical impairment loss is disclosed in this note. |
4.2 Financial assets
4.2 Financial assets
CHF 1,000 |
30.06.2024 |
31.12.2023 restated |
Loans to third parties |
7,406 |
9,421 |
Loans to associates |
906 |
1,265 |
Investments in associates 1) |
5,127 |
5,202 |
Assets from employer contribution reserves |
- |
111 |
Other financial assets |
61,309 |
12,972 |
Total financial assets |
74,748 |
28,971 |
1) 2023 figures restated (Note 4.4).
Other financial assets include the minority interest of 4% in PHM Group TopCo Oy, which was acquired for CHF 49 million following the sale of the entire Real Estate Services segment to the Finnish PHM Group in June 2024 (see Note 4.3).
Accounting principles |
Long-term loans and other long-term receivables are stated at nominal value. |
Investments in associates are all companies on which the Investis Group exerts significant influence but does not have control. This is generally evidenced when the Investis Group holds voting rights and share capital ownership of between 20% and 50% of a company. They are valued and accounted for using the equity method. Goodwill arising from acquisition is charged against equity at the acquisition date. |
Ownership of shares in organisations where Investis has voting rights of less than 20% of the total is recognised as other financial assets at acquisition cost, less any necessary write-downs. |
If there is any indication of impairment, an impairment test is performed immediately. If the carrying amount exceeds the recoverable amount, an impairment loss is recognised in the income statement. |
4.3 Acquisitions and disposals of consolidated companies
4.3 Acquisitions and disposals of consolidated companies
|
1st half 2024 |
1st half 2023 |
||||
CHF 1,000 |
Acquisitions |
|
|
Disposals |
Acquisitions |
Disposals |
|
Total |
Real Estate Services 2) |
Others |
Total |
Total |
Total |
Cash and cash equivalents |
147 |
–8,315 |
–28 |
–8,343 |
- |
- |
Trade and other current receivables |
327 |
–24,467 |
–106 |
–24,573 |
- |
- |
Tangible fixed assets |
71 |
–7,256 |
- |
–7,256 |
- |
- |
Intangible assets 1) |
260 |
–6,343 |
- |
–6,343 |
- |
- |
Other non-current assets |
0 |
–680 |
–10 |
–690 |
- |
- |
Trade and other current liabilities |
–128 |
20,638 |
35 |
20,672 |
- |
- |
Non-current liabilities |
–42 |
609 |
- |
609 |
- |
- |
Non-controlling interests |
- |
- |
54 |
54 |
- |
- |
Net assets acquired/disposed |
636 |
–25,815 |
–56 |
–25,871 |
- |
- |
Goodwill (recognised in equity) |
806 |
–95,218 |
- |
–95,218 |
- |
- |
Recognised income from disposal of subsidiaries |
- |
–122,158 |
–30 |
–122,188 |
- |
- |
Purchase/selling prices |
1,442 |
–243,192 |
–86 |
–243,278 |
- |
- |
Cash and cash equivalents acquired/disposed |
–147 |
8,315 |
28 |
8,343 |
- |
- |
Cash outflow on acquisitions |
1,294 |
|
|
|
- |
|
Cash inflow from disposals |
|
–234,877 |
–58 |
–234,935 |
|
- |
1) Acquired intangible assets relate to previously unrecognised intangible assets relevant to the acquisition of control.
2) On 24 June 2024, the entire Real Estate Services segment, consisting of the companies Privera AG, hauswartprofis AG, Rohr AG, analysis lab SA, Aatest AG, Home Service Aktiengesellschaft and Valores AG, was sold. The discontinued operation (including AGD AG, which was sold on 26 March 2024) generated – up to the disposal date – revenue of CHF 89.9 million (1st half 2023: CHF 90.2 million) and an operating profit (EBIT) of CHF 8.8 million (1st half 2023: CHF 8.9 million).
Transactions in 1st half 2024
On 11 January 2024, Hauswartprofis AG acquired 100% of the shares in the facility services company Olbara AG, Olten, and merged it into the acquiring company. The acquired company contributed revenue of CHF 0.8 million in the 1st half 2024. Prior to the acquisition date, the company generated revenue of CHF 0.0 million in the current year.
On 26 March 2024, all shares held (53%) in AGD Renovationen AG, Neuenhof, were sold.
On 24 June 2024, 100% of the shares in the following Real Estate Services segment companies were sold:
- –Privera AG, Muri bei Bern
- –hauswartprofis AG, Mägenwil
- –Rohr AG, Hausen (AG)
- –analysis lab SA, Bienne
- –Aatest AG, Lenzburg
- –Home Service Aktiengesellschaft,
Hauswartung Gartenpflege, Zurich - –Valores AG, Mägenwil
Group internal mergers in 1st half 2024
As at 1 January 2024, the following Group companies were merged:
- –ProLabo Sàrl, Sion, has been merged into analysis lab SA, Bienne.
- –Marvi Holding SA, Geneva, has been merged into Investis Properties SA, Baar.
TRANSACTIONS IN 1ST HALF 2023
none.
Accounting principles |
Companies acquired by the Investis Group are included in the consolidated financial statements from the date of obtaining control. The net assets previously recognised by the acquired subsidiary are revalued at the acquisition date using uniform Group accounting principles and are then consolidated. Intangible assets not previously recognised for an acquired subsidiary that are relevant to the acquisition of control are identified and recognised. Any difference between the higher purchase price and the net assets acquired (goodwill) is offset against retained earnings. Where an offset takes place with retained earnings, the impact of this theoretical capitalisation and amortisation over the estimated useful life of five years is disclosed separately in the notes. In a business acquisition achieved in stages (including transactions with minorities), the goodwill is determined on each separate transaction and offset against retained earnings. |
Companies sold are excluded from the scope of consolidation as of the date on which the Group ceases to have control, with any gain or loss (after goodwill recycling) recognised in the operating result. |
4.4 Restatement
4.4 Restatement
The revised standard Swiss GAAP FER 30 (Consolidated financial statements) with effective date of 1 January 2024 led to following adjustment of previous-year figures:
- –Goodwill of associated entities
In the annual report 2023, goodwill of associated entities was recognised as an asset under the balance sheet item "Financial assets" (Investments in associates). According to the revised Swiss GAAP FER 30, goodwill of associated entities is to be treated in the same way as that of entities that are fully consolidated, which is offset against retained earnings. As goodwill of associated entities has not been amortised in the past, the corresponding restatement had no impact on the income statement.
The share of profit of associates was previously included in financial income and expenses due to the immateriality of the amount. To improve transparency, the result from associates is now reported as a separate line item in the financial result. The prior year comparatives have been restated accordingly. The corresponding restatement had no impact on the financial result and net result.
Consolidated Balance sheet as at 31.12.2022 (condensed)
CHF 1,000 |
31.12.2022 published |
Restatement |
31.12.2022 restated |
Financial assets |
29,772 |
–4,106 |
25,666 |
Total assets |
1,597,358 |
–4,106 |
1,593,252 |
|
|
|
|
Retained earnings |
1,068,315 |
–4,106 |
1,064,209 |
Equity attributable to the shareholders of Investis Holding SA |
1,068,806 |
–4,106 |
1,064,701 |
Total shareholdersʼ equity |
1,069,675 |
–4,106 |
1,065,569 |
Total shareholdersʼ equity and liabilities |
1,597,358 |
–4,106 |
1,593,252 |
Consolidated Balance sheet as at 30.06.2023 (condensed)
CHF 1,000 |
30.06.2023 published |
Restatement |
30.06.2023 restated |
Financial assets |
34,960 |
–4,106 |
30,854 |
Total assets |
1,565,544 |
–4,106 |
1,561,438 |
|
|
|
|
Retained earnings |
1,017,789 |
–4,106 |
1,013,683 |
Equity attributable to the shareholders of Investis Holding SA |
1,013,933 |
–4,106 |
1,009,827 |
Total shareholdersʼ equity |
1,014,322 |
–4,106 |
1,010,216 |
Total shareholdersʼ equity and liabilities |
1,565,544 |
–4,106 |
1,561,438 |
Consolidated Balance sheet as at 31.12.2023 (condensed)
CHF 1,000 |
31.12.2023 published |
Restatement |
31.12.2023 restated |
Financial assets |
33,076 |
–4,106 |
28,971 |
Total assets |
1,613,696 |
–4,106 |
1,609,590 |
|
|
|
|
Retained earnings |
1,036,789 |
–4,106 |
1,032,683 |
Equity attributable to the shareholders of Investis Holding SA |
1,032,933 |
–4,106 |
1,028,827 |
Total shareholdersʼ equity |
1,033,349 |
–4,106 |
1,029,243 |
Total shareholdersʼ equity and liabilities |
1,613,696 |
–4,106 |
1,609,590 |
Consolidated Income Statement 1st half 2023 (condensed)
CHF 1,000 |
1st half 2023 published |
Restatement |
1st half 2023 restated |
Operating result (EBIT) |
–25,928 |
- |
–25,928 |
Result from associates |
- |
98 |
98 |
Financial income |
270 |
–107 |
163 |
Financial expenses |
–982 |
9 |
–973 |
Financial result |
–712 |
- |
–712 |
Income taxes |
2,210 |
- |
2,210 |
Net result |
–24,429 |
- |
–24,429 |
5. OTHER DISCLOSURES
5. OTHER DISCLOSURES
5.1 General information/Principles
5.1 General information/Principles
Investis Holding SA (“the Company”) is based in Zurich, Switzerland. Its shares have been traded on the SIX Swiss Exchange since 30 June 2016 (IREN). The unaudited consolidated financial statements, prepared as at 30 June 2024, include Investis Holding SA and all its direct or indirect subsidiaries (Investis Group) as well as its shareholdings in associated companies.
The business activity of the Investis Group includes the long-term holding of residential and commercial properties as well as comprehensive real estate services in the areas of property management and facility services until 24 June 2024.
CONSOLIDATION AND ACCOUNTING PRINCIPLES
The unaudited interim consolidated financial statements of Investis Holding SA have been prepared in accordance with Swiss GAAP FER 31 – Complementary recommendation for listed companies and comply with Swiss law and the special provisions for real estate companies specified in article 17 of the SIX Swiss Exchange’s Directive on Financial Reporting. They give a true and fair view of the assets, liabilities, cash flows and earnings of the Investis Group.
The consolidation and accounting policies applied to the present consolidated financial statements are unchanged from those applied to the 2023 consolidated financial statements. The only exception is the revised standard Swiss GAAP FER 30 – Consolidated financial statements effective from 1 January 2024, which resulted in a restatement (see Note 4.4).
These interim financial statements do not contain all the information and disclosures required for annual financial reporting and should therefore be read in conjunction with the consolidated financial statements as at 31 December 2023.
REAL ESTATE VALUATION METHOD
The properties held for investment purposes were valued on the basis of the fair value assessments (update valuations) performed by a recognised independent real estate expert (CBRE Geneva SA) as at 30 June 2024 using the discounted cash flow (DCF) method. The valuation method applied for the half-year financial statements for 2024 is unchanged from the previous year.
5.2 Events after the balance sheet date
5.2 Events after the balance sheet date
In July/August 2024, four additional properties were acquired and a purchase agreement was signed for another property. The purchase price for all properties amounts to CHF 159 million and the total gross rental income will rise by CHF 10.8 million.
On 16 August 2024, Investis Holding SA issued a CHF 100 million fixed-rate bond with a coupon of 1.45% and a tenor of two years and two months (until 16 October 2026). The proceeds were used to refinance short-term financial debt.
The Board of Directors approved the consolidated financial statements for publication on 29 August 2024.
No other events occurred between 30 June 2024 and the date of approval of the consolidated financial statements, that would require adjustments to the carrying amounts of the Group’s assets and liabilities as at 30 June 2024 or disclosure in this section.
5.3 Group companies
5.3 Group companies
|
|
|
30.06.2024 |
31.12.2023 |
|
|
|
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 |
Baar |
CHF |
1,650 |
100% |
100% |
C |
Alaïa Invest SA |
Lens |
CHF |
100 |
100% |
100% |
C |
OR omiresidences Sàrl |
Lens |
CHF |
20 |
100% |
100% |
C |
Perty Technologies SA |
Morges |
CHF |
200 |
72% |
72% |
C |
Marvi Holding SA |
Geneva |
CHF |
|
|
100% |
C 2) |
Real Estate Services |
|
|
|
|
|
|
Privera AG |
Muri bei Bern |
CHF |
|
|
100% |
C 3) |
hauswartprofis AG |
Mägenwil |
CHF |
|
|
100% |
C 3) |
Rohr AG |
Hausen (AG) |
CHF |
|
|
100% |
C 3) |
analysis lab SA |
Bienne |
CHF |
|
|
100% |
C 3) |
Aatest AG |
Lenzburg |
CHF |
|
|
100% |
C 3) |
Home Service Aktiengesellschaft, Hauswartung Gartenpflege |
Zurich |
CHF |
|
|
100% |
C 3) |
Valores AG |
Mägenwil |
CHF |
|
|
100% |
C 3) |
ProLabo Sàrl |
Sion |
CHF |
|
|
100% |
C 4) |
AGD Renovationen AG |
Neuenhof |
CHF |
|
|
53% |
C 3) |
Corporate |
|
|
|
|
|
|
Investis Investments SA |
Baar |
CHF |
1,000 |
100% |
100% |
C 5) |
Investis Management SA |
Baar |
CHF |
100 |
100% |
100% |
C |
Investis SA |
Baar |
CHF |
100 |
100% |
100% |
C |
Servicis AG |
Baar |
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 |
166 |
30% |
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) Merged into Investis Properties SA as at 01.01.2024.
3) Sold in 2024.
4) Merged into analysis lab SA as at 01.01.2024.
5) Company held directly by Investis Holding SA.
Accounting principles |
The consolidated financial statements comprise the financial statements of Investis Holding SA, Zurich, and all subsidiaries that belonged to the Group during the year and over which Investis Holding SA had the power to govern the financial and operating policies so as to obtain benefits from their activities. At Investis Group, this is achieved when more than 50% of a subsidiary’s share capital or voting rights is unconditionally owned directly or indirectly by Investis Holding SA. These entities are fully consolidated; assets, liabilities, income and expenses are incorporated in the consolidated accounts and all intercompany balances are eliminated. Non-controlling interests are presented as a separate component of the Group’s equity and net profit. |
Capital consolidation is based on the purchase method. |
Associates are all companies on which the Investis Group exerts significant influence but does not have control. This is generally evidenced when the Investis Group holds voting rights and share capital ownership of between 20% and 50% of a company. |