German High Street Properties
A/S
Annual Report 2023
CVR-nr.: 30691644
The Annual Report was presented and adopted
at the Annual General Meeting of the Company
30
th
April 2024.
Chair of the meeting
Michael Hansen
2
Company information
Company
German High Street Properties A/S
Mosehøjvej 17
DK-2920 Charlottenlund
Denmark
Company registration no.: 30691644
Financial year: 1 January – 31 December
Hometown municipality: Gentofte
Executive Management
Michael Hansen
Board of Directors
Hans Thygesen, Chairman of the Board
Walther Thygesen, Vice-chairman of the Board
Jutta Steinert
Claude Olof Nikolaj Zethraeus
Auditor
PricewaterhouseCoopers
State Authorized Public Accountant Partnership Company
Strandvejen 44
DK-2900 Hellerup
Denmark
3
Table of Contents
Company information .......................................................................................................................... 2
Group Structure .................................................................................................................................... 4
Company presentation.......................................................................................................................... 5
Management Report ............................................................................................................................. 5
Strategy ................................................................................................................................................ 8
Key figures (Group) ........................................................................................................................... 10
Management's Statement ................................................................................................................... 35
Independent Auditor's Report ............................................................................................................ 37
Income Statement ............................................................................................................................... 43
Other comprehensive income ............................................................................................................. 44
Balance Sheet ..................................................................................................................................... 45
Statement of Equity (Group) .............................................................................................................. 46
Statement of Equity (Parent company) .............................................................................................. 47
Statement of Cash Flow ..................................................................................................................... 48
Notes .................................................................................................................................................. 50
4
Group Structure
As of December 31, 2023, the group consisted of seven German GmbHs and three holding companies in
Germany, and a newly established Danish limited company as depicted in the following group chart.
German High Street Properties A/S
GHSP Zweite Holding ApS & Co.KG.
GHSP Grundbesitz I GmbH
(Pforzheim)
GHSP Grundbesitz III GmbH
(Aachen)
GHSP Erste Holding GmbH
GHSP Grundbesitz V GmbH
(Braunschweig)
Apreit Two Grundbesitz GmbH
Braunschweig
Frankfurt
Hamburg
Kassel
Koblenz
Rosenheim
GHSP Dritte Holding GmbH
GHSP Grundbesitz IV GmbH
(Essen, Leverkusen)
GHSP Grundbesitz VI GmbH
(Essen)
GHSP Grundbesitz VII GmbH
(Gütersloh)
Minority share-
holders
100%
100%
94%
94%
89
,
6%
10,4%
6%
6%
100%
Hesselvang 11 A/S
(Newly established as of May 31,
5
Company presentation
German High Street Properties A/S aims to invest in well-located properties in cities with economic and de-
mographic growth in Scandinavia, Germany, Switzerland, and England. The group's current property portfo-
lio includes 13 German high street properties in 11 cities and the most recent property in Denmark, acquired
on September 14, 2023, and sold again on January 15, 2024. The group was established in 2007 and was
listed on Nasdaq Copenhagen on September 20, 2007. The group is managed by the Administra-
tionsselskabet Gambit ApS. STRABAG Property and Facility Services GmbH in Stuttgart, in collaboration
with the group's employees, has handled property management in Germany. The group has three employees.
Management Report
Germany is the world's third-largest economy and has served as Europe's economic engine for decades.
However, while several southern European countries are doing well after the shock from the coronavirus
pandemic, Germany is lagging somewhat. There was a decline in the German economy in 2023, and the
trend also pointed downward at the beginning of 2024. The increasing energy prices have also impacted the
German industry very hard. The German economy is, in general robust, and according to the federal govern-
ment and institutes, the economy is expected to grow by at least 1.3 percent again in 2024.
The Group’s rental income in Germany mainly comes from stores, restaurants, and office leasing and is,
therefore, significantly dependent on the development of the German economy. Even though the growth in
2023 is modest, the general view is that the resilience of the German economy will increase, especially in
2024.
As of December 31, 2023, the group has 13 German properties and one Danish. The Danish property has
been sold as of January 15, 2024.
The 2022 annual report announced an expected result before value adjustments and tax of between EUR 0.4
– 0.8 million for 2023. In the interim report for the first quarter of 2023, a result before tax and value adjust-
ments in the EUR 0.2 – 0.6 million range was announced.
The group's result before value adjustments and tax amounted to EUR 0.3 million in 2023 (EUR 0.9 million
in 2022), in accordance with the latest announced expectations.
The combination of lower rental income than expected for retail premises and a higher yield requirement on
German High Street Properties A/S has led to a decrease in the value of German high street properties. Based
on the valuation report as of December 31, 2023, the Group has written down the value of the German prop-
erty portfolio by EUR 5.0 million, from EUR 96.0 million to EUR 91.0 million.
Development of Rental Income in 2023.
The rental income from January 1 to December 31, 2023, is at the expected level and virtually at the same
nominal level as in the same period in 2022. However, in real terms, rental income has decreased due to in-
flation. The geopolitical situation may continue to negatively impact the business foundation.
6
The following specification is a snapshot of the rental levels at the end of 2022 and 2023, respectively, and
is, therefore, not directly comparable to the year's realized rental income in the income statement.
The leasing activity in the group's German properties has progressed as expected. Rental income at the end
of 2023 is 0.3% lower than at the end of 2022.
In the property in Aachen, the anchor tenant has terminated their lease for vacating on January 31, 2023. A
new 10-year lease has been entered with a German clothing group, but the old tenant has not yet vacated the
premises. There is an ongoing lawsuit about this, as well as negotiations with the old and new tenants for a
solution.
In the Braunschweig, Bohlweg 18 property, a 10-year agreement has been made with a restaurant.
The retail lease at the property in Essen, Limbecker Str. 42, is currently rented on a short-term contract and at
a reduced rent. The lease is expected to be challenging to re-rent in the short term.
In the property in Essen, Limbecker Str. 47-49, one part of the retail lease is rented on a short-term contract,
and the other part is rented to Cinnamood. The office lease has been extended for a 10-year period.
The property in Frankfurt is fully rented at the same rental levels as before. According to stock exchange an-
nouncement no. 251, it is being attempted to be sold as a project offering.
An office lease and an apartment are vacant in the Pforzheim property.
The anchor tenant vacated the property in Rosenheim in October 2022. When re-letting the premises, a sig-
nificantly lower rent is expected. It has proven difficult to re-rent the premises, and it is expected that re-let-
ting will occur at a much lower rental level than before and that investment will be required in the premises
in connection with re-letting.
7
Tenant S. Oliver has indicated that they wish to exit the lease before the end of the contract in January 2026
if an agreement can be reached about this. Currently, there is a search for one or more new tenants. In addi-
tion, there is a vacant retail lease expected to be re-rented in 2024.
In the property in Leverkusen, Schum Euroshop terminated the lease for vacating on August 31, 2024. A new
tenant is being searched for.
According to stock exchange announcement no. 250 of December 29, 2023, the property Hesselvang 11,
Grenaa, was sold as a project sale on January 15, 2024.
Development of the Property Portfolio's Value.
As part of the accounting process, as in previous years, the management obtained a market valuation of the
Group’s German properties from a German real estate agent specializing in prime retail properties. The mar-
ket valuation has been included in the board and management's assessment of the market price development
for the group's German properties. The German market for rental properties in 2023 was characterized by a
slightly higher yield requirement from investors and a slowdown in the interest in purchasing properties.
Based on this, the Board and Management have assessed the value of the German portfolio to be EUR 91,0
million, according to note 2 in the annual report.
According to the management's assessment, the above valuation corresponds to the fair value as of Decem-
ber 31, 2023.
Stock Price
German High Street Properties A/S is listed on Nasdaq OMX Copenhagen. The stock was offered at a price
of DKK 100 on September 20, 2007. The stock price for German High Street Properties A/S on December
31, 2023, was DKK 103 (EUR 13.82) and on December 31, 2022, DKK 144 (EUR 19.32)
Investments and Dividends
Re-letting the remaining vacant premises generally requires renovation work to be carried out to some ex-
tent, and expenses for maintenance in 2024 are expected to be somewhat higher than in 2023 for the German
properties. There will be a significant investment need for a couple of properties in connection with tenant
turnover. It remains essential for the Group to have a liquidity reserve considering the need for additional
maintenance, renovation, and re-letting of several of the group's leases; therefore, the board recommends to
the general assembly that the company does not pay dividends for the fiscal year 2023.
Purchase of Own Shares
At the beginning of 2023, the company owned 100,000 shares, corresponding to 3.2% of the share capital.
At the company's extraordinary general meeting on November 30, 2023, a proposal was made to reduce the
share capital to DKK 30,453,830 by canceling 100,000 shares held by the company itself.
8
This proposal was adopted so that, as of December 31, 2023, the company no longer owns any of its shares.
Rules for changing articles of association
German High Street Properties A/S articles of association can be changed by a General Meeting in accord-
ance with the Companies Act §§106 and 107. Resolution on amendment of the Articles of Association are
only valid if the resolution is approved by at least 2/3 of both voting rights and percentage of equity which
are present at the meeting.
Strategy
Business Model
German High Street Properties A/S invested initially in rental properties in major German cities. The proper-
ties, primarily with shops on the ground floor and offices or residential units on the other floors, were ac-
quired in 2007-2008. The property portfolio after that consists of 13 German properties and one Danish prop-
erty (sold as on January 15, 2024).
German High Street Properties A/S is managed by Administrationsselskabet Gambit ApS, which, along with
the Board, focuses on:
Optimizing ongoing operations through rent increases and reducing vacancies.
- Long-term value creation.
- Retaining current tenants.
- Renting out unleased premises.
- Continuously optimizing the company's financing.
- Acquiring properties that generate attractive cash flow.
- Optimizing the Group's other costs.
German High Street Properties A/S is a socially beneficial business that helps to ensure shops, offices, and
homes for ordinary businesses and people in the larger German cities and other markets where German High
Street Properties A/S may establish itself. German High Street Properties A/S aims to contribute to improv-
ing urban renewal in these cities. The development and renovation of the properties help to ensure employ-
ment in the construction industry.
Operational Strategy
German High Street Properties A/S develops and maintains its property portfolio to optimize the properties'
operations. The properties are continually maintained to preserve their current standard. Additional work,
such as investment in redecoration, is undertaken when necessary to attract new tenants or retain a significant
tenant in a property.
9
The management continually assesses whether the operation and use of the properties can be optimized by
converting vacant office spaces into retail spaces, where the rent per square meter is usually significantly
higher, or into residential units, where demand is usually higher and long-term more stable.
The Group’s goal is to increase cash flow by:
- Focusing on long-term value creation
- Retaining current tenants
- Renting out unleased premises
- Continuously optimizing the Group’s financing
- Acquiring properties that create an attractive cash flow
- Continuously optimizing the Group’s costs
Investment Strategy
The board ensures that the Group's capital structure supports the company's strategy and long-term value cre-
ation.
German High Street Properties A/S's investment strategy is to acquire and own retail properties located in
attractive locations on main shopping streets, in central pedestrian environments, or in strong retail and com-
mercial areas. The purchased properties must also be in areas with strong economic and positive demo-
graphic development. The possibility of acquiring or selling individual properties is continuously considered.
10
Key figures (Group)
Income Statement (EUR mio) 2023 2022 2021 2020 2019
Revenue
4.5 4.7 5.0 5.2 6.5
Result before fair value adjustments and interests
1.6 1.6 2.5 3.1 3.8
Fair value adjustment of investment properties
-5.1 -4.7 0.7 -9.5 0.0
Net financial expenses
-1.3 -0.6 -0.6 -1.1 -0.8
Result of continuing activities before tax
-4.8 -3.8 2.6 -7.5 3.0
Result of continuing activities after tax
-4.0 -3.2 2.1 -7.0 2.1
Result of discontinued activities after tax
0.5 0.8 1.3 0.4 0.7
Result for the period
-3.5 -2.4 3.4 -6.6 2.8
Balance sheet (EUR mio)
Investment properties
91.0 96.0 109.3 107.3 117.1
Total non-current assets
92.5 96.7 109.3 107.3 117.1
Total assets
102.1 107.0 115.5 112.7 121.9
Total equity
57.7 61.2 63.6 60.2 66.6
Total non-current liabilities
38.9 42.8 48.7 49.3 51.5
Statement of cash flow (EUR mio)
Net cash flow from operating activities
0.0 -0.2 2.3 1.9 -1.2
Net cash flows from investing activities
-4.9 8.8 0.0 0.0 0.0
Cash flow from financing activities
-0.3 -5.6 -1.6 -2.1 3.5
Net cash flow for the year
-5.1 3.0 0.7 -0.2 2.3
Key figures
Solidity,%
56.5 57.2 55.1 53.5 54.6
Loan to value %
41.4 39.5 39.9 42.1 40.4
Return on equity %
-5.7 -3.8 6.9 -11.4 4.4
Return on property portfolio %
3.3 3.3 4.0 4.1 4.3
Return on equity before value adjustments and taxes
4.5 4.5 4.6 4.6 4.6
Interest coverage ratio
2.6 5.0 4.5 2.5 4.2
Net asset value per share, DKK
140.9 149.2 155.5 147.2 162.7
Net asset value per share, EUR
18.9 20.1 20.8 19.7 21.8
Earnings per share (DKK), continuing activity
-9.8 -7.8 5.1 -16.0 6.9
Earnings per share (EUR), continuing activity
-1.3 -1.1 0.7 -2.1 0.9
Earnings per share (DKK), discontinuing activity
1.2 1.9 3.3 0.0 0.0
Earnings per share (EUR), discontinuing activity
0.2 0.3 0.4 0.0 0.0
Stock price DKK
103.0 144.0 144.0 137.0 145.0
Stock price EUR
13.8 19.4 19.3 18.4 19.5
Number of employees
3 4 2 2 2
Note 1 defines key figures. The company's 16th fiscal year covers the period January 1 - December 31, 2023
11
Grosskölnstrsse 20-28, Aachen
12
INCOME STATEMENT
Revenue
The revenue for the period from January 1 to December 31, 2023, was EUR 4.5 million compared to EUR
4.7 million in the same period from January 1 to December 31, 2023.
The newly purchased property at Hesselvang 11, Grenaa, contributed EUR 0.1 million in revenue from Sep-
tember 2023 until December 31, 2023. The revenue from the German properties decreased by EUR 0.1 mil-
lion compared to 2022. The German properties' rental income declined due to missing rental income and a
decreasing rental level upon re-letting.
Result Before Value Adjustments
The gross profit from January 1 to December 31, 2023, amounted to EUR 3.0 million after operating costs of
EUR 1.6 million, compared to a similar gross profit of EUR 3.1 million after operating costs of EUR 1.5 mil-
lion in 2022.
The result from January 1 to December 31, 2023, before value adjustments and financial items, was EUR 1.6
million, the same as EUR 1.6 million in 2022.
Result Before Financial Items
The result from January 1 to December 31, 2023, before financial items, was a loss of EUR -3.5 million after
a net value adjustment on the property portfolio of EUR -5.1 million.
In the same period in 2022, the result before financial items was also a loss of EUR -3.1 million after a EUR
-4.7 million value adjustment on the property portfolio.
Result of Continuing Operations Before Tax
The result from January 1 to December 31, 2023, before tax, amounted to a loss of EUR -4.8 million after
financial items of net EUR -1.3 million.
In the same period in 2022, the loss was EUR -3.7 million after financial items of net EUR -0.6 million.
Result of Continuing Operations After Tax
The result after tax from January 1 to December 31, 2023, is a loss of EUR -3.9 million compared to a loss of
EUR -3.2 million in 2022 for the same period.
Given the current economic conditions, interest rate developments, and market conditions in Germany, the
management considers the result as expected.
13
BALANCE SHEET
Assets
The management assessed the value of investment in German properties at EUR 91.0 million as of December
31, 2023, compared to EUR 96.0 million as of December 31, 2022, according to stock exchange announce-
ments no. 244 of November 1, 2023, and no. 252 of February 19, 2024.
The group's investment properties were increased by a total of EUR 5.4 million from January 1 to December
31, 2023, which relates to property improvements in general and the purchase of the property Hesselvang 11,
Grenaa, according to stock exchange announcement no. 250 of December 29, 2023. This property has been
classified as “Assets held for sales” in the Balance sheet.
As of December 31, 2023, total assets amounted to EUR 102.1 million, compared to EUR 106.9 million at
the beginning of the year.
Equity and Liabilities
As of December 31, 2023, equity was EUR 57.7 million, corresponding to a solvency ratio of 56.5%. As of
December 31, 2022, equity was EUR 61.2 million, corresponding to a solvency ratio of 57.2%. Equity de-
creased in the period from January 1 to December 31 due to a loss of EUR -3.5 million.
Financial debt obligations as of December 31, 2023, were EUR 37.6 million (EUR 37.9 million December
31, 2022). According to stock exchange announcement no. 228 of November 16, 2022, the financial debt ob-
ligations increased by EUR 3.0 million during the year due to the purchase of the property Hesselvang 11,
Grenaa, and were reduced by loan repayments of EUR 3.3 million in the same period.
CASH FLOWS
The year's cash flows from operating activities after interest and taxes paid, from January 1 to December 31,
2023, amounted to EUR 0.0 million, compared to EUR -0.2 million in the same period in 2022.
Cash flows from investing activities from January 1 to December 31, 2023, were EUR -4.9 million, relating
to the purchase of the property Hesselvang 11, Grenaa, compared to EUR 8.8 million in the same period in
2022.
Cash flows from financing activities net for the period from January 1 to December 31, 2023, were EUR -0.3
million, related to repayments of the group's financial debt obligations of EUR 3.3 million and taking on a
new loan concerning the purchase of the property Hesselvang 11, Grenaa of EUR 3.0 million, compared to -
EUR 5.6 million in the same period in 2022.
14
SUBSEQUENT EVENTS
According to stock exchange announcement no. 250 of December 29, 2023, the property Hesselvang 11,
8500 Grenaa was sold in January 2024.
According to stock exchange announcement no. 251 of February 1, 2024, the Company's Board of Directors
has decided to attempt to offer the property Schillerstrasse 4, Frankfurt am Main, as a project sale through
Kartago Capital A/S. The project tender will take place for a limited period until 30 September 2024 and at a
sales price of EUR 19.0 million.
As of December 31, 2023, the DSCR (Debt Service Coverage Ratio) has been calculated to be 1.03. The bor-
rower has therefore in March 2024 secured a deposit of EUR 1.5m until January 2025 with the lender to
waive this DSCR clause, as described on page 25 “Refinancing and Liquidity risks”.
Expectations for 2024
The management still expects a minor slowdown in 2024 for specific industries. Rent levels, vacancy levels,
and interest expenses at the same level as at the end of 2023 will mean that the Group’s result for 2024 be-
fore value adjustments and tax is expected to be in the range of 0.0 - 0.3 million, according to stock exchange
announcement 249 of December 29, 2023. The expectation is given with a reservation for a higher interest
rate than expected, just as the general geopolitical situation may negatively affect the result.
Some commercial tenants have argued that, according to provisions in German legislation, they were entitled
to a rent reduction if they were prevented from conducting their commercial activities due to the COVID-19
crisis. The company's lawyer has rejected the tenants' claims. However, once legal precedent has been clari-
fied, claims for 2020, 2021, and part of 2022 may arise from a number of commercial tenants. The company
has set aside an amount to address potential claims.
The anchor lessee, Appelrath Cüpper GmbH, in the property in Aachen has terminated the lease with effect
from January 31, 2023, but the lessee, despite numerous requests, has not vacated the lease. Appelrath Cüp-
per GmbH continues to pay rent and requires payment for decor and shop fittings in connection with moving
out. The company's lawyer has rejected the claim and has issued a writ of summons against Appelrrath Cüp-
per GmbH.
Management expects that re-letting levels will continue to be under pressure and that investments in improv-
ing several leases will be required in connection with re-letting and tenant change.
Accounting Reporting Process
To ensure high quality in the group's financial reporting, management has adopted several procedures and
guidelines for accounting and internal controls, which must be followed by the subsidiaries in their reporting,
including:
Quarterly follow-up on achieved goals and results at the group level.
15
- Prepared estimates for income statements, balance sheets, cash flows, and key figures at the group
level.
- Ongoing follow-up on projects, including handling of risks and accounting treatment thereof.
- Accounting closing instructions.
- Reporting instructions.
Statement on Environmental and Climate Conditions
Environmental and Climate Impact in Accordance with the Annual Accounts Act § 99a
In connection with property renovations, German High Street Properties A/S has established an environmen-
tal and climate policy to comply with all applicable building regulations and reduce energy and resource con-
sumption where it is economically advantageous.
We assess that our property portfolio, which consists of retail, residential, and office properties, does not
pose specific climate and environmental risks. The properties are not located in coastal areas or near rivers
and are not leased for purposes considered environmentally harmful or hazardous. They are mainly located in
urban areas and have constructions that are not considered sensitive to climate change in the medium term.
When major repairs or improvements are made to the properties, more climate-friendly and contemporary
materials are generally used, including windows with energy glass, better-insulated roofs, LED lighting, and
more efficient heating systems (typically district heating).
Extra insulation is typically added when roofs are replaced, and when heating sources are replaced, there is
usually a switch to district heating and the integration of new energy-efficient pumps and valves. The prop-
erty managers and caretakers will be instructed to focus on continuously saving energy and optimizing en-
ergy use. The company tries to limit its travel activity where possible.
In the daily operation and use of buildings, CO2 is emitted. The properties of German High Street Properties
A/S are no exception, and this emission and the consequences of ongoing renovation and maintenance of the
properties are among the most significant environmental risks. There is also a risk that waste from demoli-
tions may contain hazardous substances. In some of the construction processes of German High Street Prop-
erties A/S, there may be environmentally harmful impacts from machinery and/or materials.
German High Street Properties A/S expects that recycling and new technologies will support the opportunity
to reduce CO2 emissions. To measure results as a consequence of the company's work with the Environment
and Climate, projects have been initiated in 2023 that enable the effect on the environment and climate to be
measured in 2024. Examples include monitoring electricity consumption, water usage, and waste sorting.
16
Description of the Business Model:
Core Activities:
German High Street Properties A/S aims to invest in well-located properties in cities with economic and de-
mographic growth in Scandinavia, Germany, Switzerland, and England. The properties, primarily with shops
on the ground floor and offices or residential units on the other floors, were acquired in 2007-2008.
Value Proposition:
The value proposition of German High Street Properties A/S is to offer shareholders a long-term investment
opportunity in attractively located rental properties.
Customers:
Our primary customer segments include both small stock investors and institutional stock investors. Our sec-
ondary customer segments include retail chains that are tenants in our properties and ordinary renters. We
work closely with our customers to understand their unique needs and tailor our products and services to
meet those needs.
Revenue Streams:
Our revenue streams are generated through rental income from retail chains that are tenants in our properties
and from ordinary renters.
Key Partners:
Through our German property management company and German real estate agents, we collaborate to ex-
pand our reach and enhance our offerings. These partnerships are crucial for driving innovation and provid-
ing better offers to our customers.
Cost Structure:
Our primary costs are related to the operation, maintenance, and improvements of our properties. We focus
on cost efficiency and scalability to ensure a sustainable business model.
Human Rights
German High Street Properties A/S operates solely in Denmark and Germany, both of which have ratified the
UN's human rights convention. The company respects each individual and does not accept that employees,
tenants, or other external parties are subjected to discrimination. The company views diversity as a strength
that creates a positive workplace. The diversity here refers to variety in terms of gender, age, religion, ethnic
origin, sexuality, education, professional experience, opinions, interests, and much more. The company oper-
ates only in economically and politically stable countries and complies with all applicable regulations, in-
cluding labor rights, agreements, etc. The company does not enter into agreements with companies or indi-
viduals who do not respect human rights.
The company's most significant risks concerning respect for human rights are related to discrimination and
lack of diversity.
17
The goal is to prevent any form of human rights violations. There were no cases of human rights violations
from January 1 to December 31, 2023.
During staff replacements, all qualified individuals are encouraged to apply for the positions regardless of
gender, age, religion, etc. Management continuously ensures that the policy guidelines are followed. The
company will continue its anti-discrimination efforts in 2024.
Social Conditions and Employee Relations
German High Street Properties A/S employs only a few staff, as almost all tasks are outsourced to subcon-
tractors and partners. Therefore, German High Street Properties A/S has not developed an actual policy for
the area. Likewise, no special risks were assessed.
Anti-Corruption
German High Street Properties A/S has a policy against corruption. The property and company administra-
tors or their partners may not receive unusual gifts from suppliers or give gifts beyond minor occasional
gifts.
There is a risk that subcontractors could engage in corruption/bribery of, for example, authorities by paying
them “out of their own pocket.” Additionally, there is a risk that local property administrators in Germany
could receive money from subcontractors in the form of kickbacks. In tenders, there is also a risk of cartel
formation. In the ongoing controlling of local property administrators in Germany by the manager, there is a
focus on ensuring that German High Street Properties A/S only pays bills after normal vouchers with docu-
mented expenses and that prices are benchmarked against usual costs. No corruption was detected from Jan-
uary 1 to December 31, 2023, during the control and review of contracts.
German High Street Properties A/S will focus on ensuring that all suppliers and employees contribute to anti-
corruption in the coming years.
Statement on Management Issues
Good Corporate Governance
The board of German High Street Properties A/S considers safeguarding the company's—and thereby the
shareholders'—long-term interests its most important task. The guidelines for the company's overall manage-
ment are described in its statutes, objectives, and strategy. They are based on values that stem from generally
recognized principles of good corporate governance.
The board and the executive team have the overarching responsibility for the company's risk management
and internal controls in relation to financial reporting, including compliance with relevant legislation and
other regulations concerning financial reporting. The company has established risk management and internal
control systems to ensure that the internal and external financial reporting is accurate and free from
18
significant misinformation. The executive team has established a reporting process that includes budget and
periodic reporting, including explanations for variances and periodic updates of the year's estimates. In addi-
tion to the comprehensive income statement, balance sheet, and liquidity forecast, the reporting also includes
supplementary information.
Corporate Governance Code
The Committee on Corporate Governance published the Recommendations for Good Corporate Governance
on December 2, 2020, based on the "comply or explain" principle. Nasdaq Copenhagen has implemented the
recommendations in the "Rules for issuers of shares." The recommendations can be requested from the Com-
mittee on Corporate Governance's website, www.corporategovernance.dk.
The board of German High Street Properties A/S annually assesses the company's rules, policies, and prac-
tices in relation to the Committee on Corporate Governance's recommendations. The board is of the opinion
that the company substantially follows the recommendations, although it assesses that company-specific cir-
cumstances make it impractical or irrelevant to fully follow certain recommendations.
For a mandatory statement of the reasons for this, refer to the company's website, according to
https://www.germanhighstreet.com/corporate-governance.
The company currently does not follow and does not expect to follow any corporate governance codes other
than the ones mentioned above in the foreseeable future.
Evaluation of the board and executive management
The Group’s board conducted a board evaluation in 2023. All board members participated in the evaluation.
The main conclusions of the board evaluation were that there was consensus among the board members
about the group's strategic priorities and that the board possesses the relevant competencies in relation to the
group's activities and strategic focus areas. The conclusions from the board evaluation will be used as a basis
for future searches for relevant board candidates.
Remuneration Policy
The Group’s board is compensated with a fixed honorarium and does not receive incentive-based remunera-
tion.
The base honorarium for the board is set at a market-conforming level that reflects the demands on board
members.
Effective January 1, 2023, the board remuneration amounts to an annual basic honorarium per member of
EUR 30.3 thousand. The chairman receives the basic honorarium three times.
19
The board determines the salary and employment conditions for the executive management at least once a
year based on a recommendation from the chairperson. The director is not part of any incentive scheme. Mi-
chael Hansen received EUR 120,000 in 2023.
The employment contract for Michael Hansen follows the notice period of the Employee's Act. In addition,
no board and executive management members are entitled to compensation upon termination of employ-
ment.
The company believes that the remuneration of the board and executive management supports the company's
strategy and is in accordance with its interests, good practices, and recommendations for good corporate gov-
ernance.
Annual remuneration:
T.EUR
2023
2022
Board of directors:
Hans Thygesen
90.0
90.0
Jutta Steinert
30.0
20.0
Marner Jacobsen (stepped down
from the board on April 30, 2023)
10.0
30.0
Walther Thygesen
30.0
30.0
Claude Olof Nikolaj Zethraeus
(joined the board on December 1,
2023)
2.5
0.0
Executive Management:
Michael Hansen
120.0
120.0
Diversity Policy
The company's board is compensated with a fixed honorarium and does not receive incentive-based remuner-
ation.
Purpose
This diversity policy aims to outline the framework and principles for the group's view on and inclusion of
diversity in the group's business operations and management.
Policy
The group considers diversity an essential factor and opportunity that can improve the group's competitive-
ness in both the short and long term. The group is against any form of discrimination and aims to treat appli-
cants and employees equally, regardless of differences in, among others:
20
Gender, age, sexuality, ethnic origin, disability, and life situation
Attitudes and opinions, religion, interests, ambitions, life philosophy, personal causes
The group expects that respect for these differences will also apply to employee relations.
Efforts and Results
The group informs all new employees about the company's policy and ensures that no discrimination has
taken place in the appointment of positions in daily management. In 2023, the group's management was not
aware of or informed about any cases of discrimination, either in the appointment of management positions
or generally in connection with the company's activities.
Statement on Social Conditions
Objectives and Policies for the Underrepresented Gender in Accordance with the Annual Accounts Act
§ 99b
In the parent company, the board has set a goal to have at least 25% female members in 2023. December 31,
2023, the board comprised 25% female members. The board's objective is to ensure a diverse management
composition and equal opportunities for both genders. The target for the proportion of female board members
was set at 25% in 2017, and by the end of 2023, the company met this target. The board's composition is car-
ried out so the company can develop steadily and satisfactorily, considering general and specific legal re-
quirements and recommendations for good corporate governance. Furthermore, as board members are re-
placed, the board will work towards rejuvenating the ages of board members.
The board will assess the status of meeting the objectives at least once a year and, as far as possible, nomi-
nate suitable female candidates for the board at upcoming general meetings to maintain the goal.
Gender diversity:
Target
2024
2023
2022
Board of Directors:
Total number:
4.0
4.0
4.0
Underrepresented gender (in %)
25.0
25.0
25.0
Target (in %)
25.0
25.0
25.0
21
Target
2024
2023
2022
Exective management:
Total number:
1.0
1.0
1.0
Underrepresented gender (in %)
0.0
0.0
0.0
Target (in %)
0.0
0.0
0.0
German High Street Properties A/S had fewer than 50 employees from January 1 to December 31, 2023, and
is not obligated to establish and report on a policy for increasing the underrepresented gender in other man-
agement layers. The company's Board of Directors currently consists of 4 members and the company’s Exec-
utive Management consists of 1 member.
Data Ethics
German High Street Properties A/S group does not have a formalized policy for data ethics. The group only
processes data for business purposes. German High Street Properties A/S group does not use new technolo-
gies such as artificial intelligence, advanced algorithms, surveillance, etc. Data processed in the German
High Street Properties A/S group is not available to third parties. If there were to be a desire to make data
available to third parties, it would have to be approved by the company's top management.
German High Street Properties A/S group complies with applicable legislation regarding the processing of
personal data. The group generally does not process sensitive personal data, except for employee data.
Special Risks
IT Security
With the increased use of digitalization in business, digital threats and risks also increase. German High
Street Properties A/S continuously discusses the development of risks and threats. We follow the develop-
ments and ensure we are as well-prepared as possible to handle the current threat landscape.
Risk Management
The group is exposed to several risks, some of which are beyond the group's control, while others can be in-
fluenced or managed as part of the daily operations. Significant risks beyond the group's control include gen-
eral economic development, pandemics, geopolitical unrest, natural disasters, energy supply, and demand for
22
retail and office rentals in the cities and areas where the group's properties are located, changing trade pat-
terns, legislation, and access to financing. Changes in general economic conditions can lead to falls or in-
creases in property values, increased vacancies, falling rental incomes, and slower tenant payments. The
group cannot change these fundamental conditions but can seek to organize rental and investment activities
to minimize the adverse effects of economic cycles.
Other Risks
Active risk management is part of the group's strategy to optimize earning opportunities. The group seeks as
far as possible to address and manage risks that its actions can influence. The property market is sensitive to
economic cycles, which is reflected in periodic significant property price fluctuations.
The overarching framework for the group's risk management is continuously assessed by the board and man-
agement based on, among other things, reporting from the group's partners in property management.
Below are the risks considered to potentially negatively impact the group’s future growth, activities, financial
position, and results. This description is not exhaustive and does not prioritize the listed risk factors.
Operational Risks
The operation of the property portfolio can be affected by changes in realized rental income and costs for op-
eration and maintenance.
Management manages risks based on ongoing reporting and only entering administration agreements with
recognized partners.
Rental Income
Investing in real estate is associated with a leasing risk. The leasing risk mainly concerns the development of
the rent level and the development of vacancy rents. Such deviations can particularly be due to factors re-
lated to a tenant's ability to pay rent, the group's ability to adjust the rent, general and specific demand and
supply development in local markets, development in vacancy rates, and the development of market rent lev-
els for German and Danish properties.
The group's management and administrator closely monitor rent developments through periodic and system-
atic reporting. This is to focus on leasing vacant premises, managing the duration of new contracts, avoiding
concentration of expiration dates, ensuring stability, and minimizing the vacancy rate as much as possible.
In the short term, it cannot be ruled out that some tenants may demand a rent reduction due to external
events. Expected court decisions regarding previous operating years may affect the result if the set-aside
amount is insufficient.
23
Costs of Operation and Maintenance
Management assesses that the planned expenses for operation and maintenance are sufficient to maintain the
current rental income and the current technical condition of the property portfolio. However, there is a risk
that actual expenses may be higher than expected. External factors can also affect actual maintenance costs,
including weather conditions, technical conditions, regulatory requirements, commercial decisions, develop-
ment in general price levels, and lack of capacity in the market for labor and materials.
The environmental impact of operating the portfolio is attempted to be reduced through minimizing energy
consumption where economically justifiable and where it can lead to a reduction in operating costs. On the
other hand, changes in regulatory requirements for environmental conditions can increase operating costs.
Credit Risk
The group does not have a particular concentration of credit risks. Credit risks relate to tenant receivables
and other short-term assets, including liquid holdings. Risk management takes place at the group level in ac-
cordance with management guidelines.
The guidelines include credit approval of new tenants and ongoing monitoring of receivables. Reporting to
management is done monthly.
Impairment is made based on an individual assessment of receivables from leasing to the extent that the
group expects to be unable to recover the arrears.
Risk Regarding Property Administration
The group's ability to efficiently manage the portfolio will affect the development of rental income and its
planned optimization.
Effective July 1, 2023, a new administration agreement has been entered into with STRABAG Property and
Facility Services GmbH to manage the property administration of the German properties. STRABAG Prop-
erty and Facility Services GmbH is a medium-sized property administrator in Germany with broad geo-
graphic coverage.
Market Risks
The portfolio's value depends on its commercial operation and income and the development and pricing of
investment properties in Germany - specifically, German high-street properties. The general pricing of high
street properties is influenced by several factors, among which are current inflation and expectations for fu-
ture inflation, current interest rate levels and expectations for future interest rates, future property investors'
demands for net yield for similar properties, the extent of new construction of various property types, de-
mand for premises, general and local population development, general economic development, particularly
economic growth, employment development, development in German private consumption, development in
24
retail stores' turnover and earnings, and changes in the public sector's activity level and demand for premises.
Currency Risk
The group owns only properties in Germany and a newly constructed property in Denmark. Therefore, both
the group's assets and ongoing income are in EUR. To reduce currency risk, the group has also financed the
German properties in EUR. Management assesses the currency risk of investing in EUR as limited relative to
DKK.
Interest Rate Risk
The company has financed itself with the following loans:
Loan tranche 1 is a 10-year loan initially amounting to EUR 46,0 million with a variable interest rate, with a
current interest rate as of December 31, 2023, including the interest margin, of approximately 5.4% p.a. (as
of December 31, 2022, the interest rate including the interest margin was approximately 3.5% p.a.)
The nominal remaining debt on the loan is EUR 34,6 million as of December 31, 2023 (as of December 31,
2022, it was EUR 37,9 million).
A change of 1.0 percentage point in the general interest rate level would result in a change in the group's an-
nual interest expense before tax of 346 T.EUR.
The company repays EUR 1.4 million annually on the loan.
Loan tranche 2 was established in August 2023 and is a 20-year annuity loan initially amounting to DKK
23.0 million (EUR 3.1 million) with a variable interest rate. The current interest rate is approximately 6.4%
p.a. as of December 31, 2023, including an interest margin.
The nominal remaining debt on the loan as of December 31, 2023, is DKK 22.6 million (EUR 3.0 million).
A change of 1.0 percentage point in the general interest rate level would result in a change in the group's an-
nual interest expense before tax of TDKK 226.0 (T.EUR 30.3).
The company repays the loan annually with DKK 1.1 million (T.EUR 155.0). The loan was fully redeemed
in January 2024 in connection with the sale of the property Hesselvang 11, Grenaa and is therefore classified
as a current liability in the balance sheet.
25
2023
Change in rate of interest (in %)
+1.0
Base
-1.0
Yearly financial expenses EUR
000
1,925
1,549
1,173
Change in Yearly financial ex-
penses EUR 000
376
0
-376
2022
Change in rate of interest (in %)
+1.0
Base
-1.0
Yearly financial expenses EUR
000
1,008
624
574
Change in Yearly financial ex-
penses EUR 000
384
0
-50
As a result of its operations, investments, and financing, the group is exposed to changes in interest rates.
The board closely follows developments in the financial markets.
Refinancing and Liquidity Risks
As an important part of risk management, the management closely monitors the group's liquidity reserve,
which is intended to ensure that the group's current and future obligations, including payment of interest and
principal to lenders, can be serviced. The group's loans relating to German properties have been entered into
with non-renegotiating clauses from the lenders' side until 2027, as long as the DSCR (annual Net-Kaltmiete
*0.75/annual payments under the loan) are higher than 1.05.
As of December 31, 2023, the DSCR has been calculated to be 1.03 in average. The borrower has secured a
deposit of EUR 1.5 million until January 2025 with the lender to waive this DSCR clause.
The calculation of the DSCR is expected to improve in the event of a potential decrease in interest rates, debt
reduction or re-letting so that it again is higher than 1.05 during 2024.
In the event of the sale of the property Schillerstrasse 4, Frankfurt, cf. stock exchange announcement number
251, a debt reduction in connection with the sale will expectedly mean a significant increase in DSCR from
1.03.
26
Political Risks Regarding Danish and German Tax and Duty Legislation
The group is subject to the prevailing laws regarding taxes and duties, and no assurance can be given that tax
and/or duty legislation changes will not occur - including changes in the double taxation agreement between
Denmark and Germany. Significant changes in law or practice regarding taxes and duties could affect the
group's financial position and results.
German companies that have no other activities than renting out real estate are, as a starting point, exempt
from paying German trade tax of 15-19%. As the rules regarding local German trade tax are complex, full
assurance cannot be obtained that the conditions for exemption from local German trade tax will always be
met. Suppose the German tax authorities challenge the conditions for exemption. In that case, this will lead
to additional unbudgeted tax payments, partly because the deduction right for interest on long-term debt un-
der the German rules on trade tax is limited to 50%. In collaboration with German tax advisors, the manage-
ment assesses that it will be possible to avoid German trade tax.
Board of Directors and Management
Board and Executive Management
The management of German High Street Properties A/S consists of a board of four members and an execu-
tive management with one member who handles the daily operations. The board was elected at the annual
general meeting on April 28, 2023, and at the extraordinary general meeting held on November 30, 2023.
Administrator
The company's administrator is Administrationsselskabet Gambit ApS (Administrationsselskabet Kartago
ApS), which performs the company's administrative tasks in relation to investors, general meetings, lenders,
the stock exchange, public authorities, advisors, registries, etc. As payment for Administrationsselskabet
Gambit ApS’s services under the administration agreement, the company pays a quarterly honorarium of
0.18% of the properties' book value. The company's executive management also receives an annual remuner-
ation of EUR 120,000.
The company has a financial manager who handles the company's liquidity management, accounting, finan-
cial reporting, budgeting, cost control, etc. In addition, the company in Germany has an Asset Manager who
handles the optimization of operations for the German properties and development tasks, optimization, and
outreach work in connection with the re-letting of commercial leases.
27
Executive management
Michael Hansen, Managing Director, born on January 3, 1962
Education HD R and state authorized real estate agent
Position COO for Kartago A/S
Chairman of the Board in the following companies Ejendomsselskabet Kartago ApS, K/S Linköping III,
K/S Svedengatan- Linköping.
Board Member in the following companies Kartago Capital – Storkøbenhavn A/S, Kartago De-
velopment ApS, Kartago Capital – Energihuset A/S
Kartago Global II ApS, Drot ApS, Marsk ApS, Kar-
tago Botkyrka Holding AB, Administra-
tionsselskabet Gambit ApS, Kartago Capital –
Storkøbenhavn II A/S, Kartago Capital – Grenå Re-
tail A/S, Kartago Capital Stockholm A/S, Kartago
Capital – Stockholm ABog datterselskaber til GHSP
A/S. Kartago Capital - Grenå Retail II A/S
Managing Director in the following companies Kartago Property ApS, Kartago Hannibal ApS, Kar-
tago Capital – Energihuset A/S, Kartago Capital A/S,
Ejendomsselskabet Industribuen 7 ApS, Ejendoms-
selskabet af 19.10.2004 ApS, Kartago Capital –
Storkøbenhavn II A/S, Komplementarselskabet
Charlottenlund Centrum ApS, Holdingselskabet
Frederiksborggade 22 ApS, Kartago Capital –
Storkøbenhavn II A/S, Komplementarselskabet Lin-
köping III ApS, Utvecklingsbolaget Svågertorp AB,
Kartago Capital – Grenå Retail, Kartago Capital –
Stockholm A/S, Kartago Capital – Stockholm AB og
datterselskaber i GHSP A/S. Kartago Capital - Grenå
Retail II A/S
No. of shares in the company 200
Independent Michael Hansen is not considered independent due to
his employment with the company's administrator,
which is owned and operated by the company's main
shareholder.
28
Board of Directors
Hans Thygesen, Chairman of the board, born on May 18, 1950
Education Cand. jur. and cand. polit.
Position Group CEO for IM15 Invest AG
Chairman of the Board in the following companies
besides German High Street Properties A/S
Kartago Capital – Storkøbenhavn II A/S, Kartago Hanni-
bal ApS, Administrationsselskabet Gambit ApS, Kartago
Capital A/S, Kartago Capital – Storkøbenhavn A/S og
Ejendomsselskabet Industribuen 7 ApS, Kartago Capital
– Grenå Retail A/S, Kartago Capital – Stockholm A/S,
Kartago Capital – Stockholm AB, Drot ApS og Marsk
ApS. Kartago Capital - Grenå Retail II A/S
Board Member in the following companies Kartago Development ApS, Kartago Botkyrka Holding
AB, K/S Linköping III, K/S Svedengatan-Linköping og
datterselskaber i GHSP A/S
Managing Director in the following companies Administrationsselskabet Gambit ApS
Joint the board Oktober 5, 2015
No. of shares in the company 0
Independent Hans Thygesen is not considered independent due to his
close relationship with controlling shareholders in Ger-
man High Street Properties A/S.
Walther Thygesen, Vice-chairman of the board, born on May 18, 1950
Education Civil Engineer and MBA
Position Board Member
Chairman of the Board in the following companies Kartago Development ApS
Board Member in the following companies besides
German High Street Properties A/S
K/S Køge and Kartago Property ApS
29
Managing Director in the following companies Ejendomsselskabet af 18/5 1985 ApS, Komplemen-
tarselskabet Køge ApS and Kartago Property ApS
Joint the board April 30, 2015
No. of shares in the company 0
Independent
Walther Thygesen is not independent due to his close
relationship with controlling shareholders in German
High Street Properties A/S.
Jutta Steinert, born on April 4, 1964
Education Master Business Administration/Consulting
Position Board member
Chairman of the Board in the following compnaies N/A
Board Member in the following companies besides
German High Street Properties A/S
N/A
Managing Director in the following companies N/A
Joint the board April 30, 2022
No. of shares in the company 0
Independent Jutta Steinert is independent
30
Claude Olof Nikolaj Zethraeus, born on May 9, 1968
Education
IFU Diplomas, Försäkringsakademien
Position Board member
Chairman of the Board in the following compnaies N/A
Board Member in the following companies besides
German High Street Properties A/S
N/A
Managing Director in the following companies N/A
Joint the board December 1, 2023
No. of shares in the company 0
Independent Claude Olof Nikolaj Zethraeus is independent
All board members are up for election every year at the company's annual general meeting.
The general meeting elects the board. The board determines the company's purpose, objectives, and strate-
gies and makes decisions on matters of great importance or unusual nature.
Share Information
German High Street Properties A/S, following the decision at the general meeting on November 30, 2023,
reduced its share capital to a nominal DKK 30,453,830 divided into 3,045,383 shares by canceling 100,000
of its own shares. The shares are distributed among approximately 170 shareholders.
Following the consolidation of A-shares and B-shares in 2018, the company has only one class of shares. All
its shares are listed on Nasdaq Copenhagen under the short name GERHSP and ISIN code DK0060093524.
Change of Control
Loan agreements and other agreements are not changed due to a change of control.
31
Dividend Policy
It is the company's policy to pay dividends in accordance with the rules of the Companies Act and consider
the maintenance of an appropriate liquidity reserve. Dividend payments must also be made responsibly, con-
sidering the group's financial position.
The company's solvency ratio is 56.5% as of December 31, 2023, with liquid holdings of EUR 2.6 million.
Interim Financial Statements
German High Street Properties A/S publishes half-year and interim reports for the 1st and 3rd quarters.
General Meeting
The ordinary general meeting will be held on April 30, 2024.
Ownership and Related Parties
According to the Companies Act § 55, the following shareholders have reported owning more than 5% of the
share capital at the end of the accounting period:
Municipality
Sharecapital
Kartago Property ApS Gentofte 39.87%
Olav W. Hansen A/S Horsens 15.54%
Sparekassen Danmark Hjørring 15.33%
Kartago ApS Gentofte 11.99%
OTK Holding Hjørring 6.24%
The group is controlled by Alexander and Kristoffer Thygesen through Drot ApS and Marsk ApS, which to-
gether are the controlling shareholders in Kartago Property ApS and Kartago ApS, owning respectively
39.87% and 11.99% of the share capital, totaling 51.86% of the share capital in German High Street Proper-
ties A/S.
32
The group's related parties also include the parent company's board of directors and executive management,
as well as these persons' close family. Related parties also include companies where the aforementioned
group of persons has control or significant influence.
In addition to the above-mentioned shareholdings controlled by Alexander and Kristoffer Thygesen, the
board of directors, executive management, and companies where this group has a controlling influence hold
a total of 200 shares.
Investor Relations
Stock exchange announcements, annual reports, etc., are published on the company’s website:
https://www.germanhighstreet.com/
Financial calendar 2024
March 19, 2024
Deadline for submission of proposals for voting at the company's
annual general meeting
April 8, 2024 Annual Report 2023
April 8, 2024 Expected date for convening the annual general meeting.
April 30, 2024
Holding of the annual general meeting/or notification of the gen-
eral meeting.
May 31, 2024 Interim report for the period January 1 to March 31, 2024.
August 30, 2024 Half-year report for the period January 1 to June 30, 2024
November 29, 2024 Interim report for the period January 1 to September 30, 2024.
33
Company Announcements
February 16, 2023 Property value adjustment and earnings expectation for 2022
March 30, 2023 Annual report 2022
March 30, 2023 Notice of ordinary general meeting 2023
April 28, 2023 Minutes of the ordinary general meeting 2023
May 31, 2023 Profit expectation 2023
May 31, 2023 Planned project sale of property Hesselvang 11, Grena
May 31, 2023 First quarter interim report 2023
August 31, 2023 First half-year report 2023
October 31, 2023 Notice of extraordinary general meeting November 30, 2023
November 1, 2023 Value adjustment of properties
November 30, 2023 Minutes of the extraordinary general meeting November 2023
November 30, 2023 Third quarter interim report 2023
December 1, 2023 Major Shareholder Notification
December 4, 2023 Financial calendar 2024
December 29, 2023 Profit expectation 2024
December 29, 2023 Sale of property, Hesselvang 11, Grenaa
February 1, 2024 Planned sale of the property Schillerstrasse 4 Frankfurt am Main
February 29, 2024 Value adjustment of properties
March 27, 2024 Results 2023
March 27, 2024 Financial calendar 2024
34
The property Braunschweig Münzstrasse
35
Management's Statement
The Board of Directors and management have today considered and adopted the annual report for the finan-
cial year January 1 - December 31, 2023 for German High Street Properties A/S
The annual report is prepared in accordance with IFRS accounting Standards as adopted by the EU, and fur-
ther requirements in the Danish Financial Statement Act and rules for listed companies.
In our opinion, the consolidated financial statements and the parent company financial statements give a true
and fair view of the Group and the Parent's financial position as of December 31, 2023and of the results of
the Group's and the Parent Company’s operations and cash flows for 2023.
It is also our opinion that the directors' report contains a true and fair account of the development of the
Group's and the parent company’s activities and financial conditions, the profit for the period and the Group's
and the Parent Company’s financial position as a whole, and a description of the significant risks and uncer-
tainty factors that the Group and the Parent Company faces.
In our opinion, the annual report of German High Street Properties A/S for the financial year January 1 - De-
cember 31, 2023 with the file name 529900BT3M81VV58P678-2023-12-31-en.zip is prepared, in all mate-
rial respects, in compliance with the ESEF Regulation.
We recommend that the Annual Report be adopted at the Annual General Meeting.
Charlottenlund, April 8, 2024
Executive Management
Michael Hansen
Board of Directors
Hans Thygesen Walther Thygesen
Chairman Vice Chairman
Jutta Steinert Claude Olof Nikolaj Zethraeus
36
Property Koblenz
37
Independent Auditor's Report
To the shareholders of German High Street Properties A/S
Report on the audit of the Financial Statements
Our opinion
In our opinion, the Consolidated Financial Statements and the Parent Company Financial Statements give a
true and fair view of the Group’s and the Parent Company’s financial position at 31 December 2023 and of
the results of the Group’s and the Parent Company’s operations and cash flows for the financial year January
1 to December 31, 2023 in accordance with IFRS Accounting Standards as adopted by the EU and further
requirements in the Danish Financial Statements Act.
Our opinion is consistent with our Auditor’s Long-form Report to the Audit Committee and the Board of Di-
rectors.
What we have audited
The Consolidated Financial Statements and Parent Company Financial Statements of German High Street
A/S for the financial year January 1 to December 31, 2023 comprise income statement and other comprehen-
sive income, balance sheet, statement of equity, statement of cash flow and notes, including material ac-
counting policy information for the Group as well as for the Parent Company. Collectively referred to as the
“Financial Statements”.
Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (ISAs) and the additional
requirements applicable in Denmark. Our responsibilities under those standards and requirements are further
described in the Auditor’s responsibilities for the audit of the Financial Statements section of our report.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our
opinion.
Independence
We are independent of the Group in accordance with the International Ethics Standards Board for Account-
ants’ International Code of Ethics for Professional Accountants (IESBA Code) and the additional ethical re-
quirements applicable in Denmark. We have also fulfilled our other ethical responsibilities in accordance
with these requirements and the IESBA Code.
To the best of our knowledge and belief, prohibited non-audit services referred to in Article 5(1) of Regula-
tion (EU) No 537/2014 were not provided.
Appointment
We were first appointed auditors of German High Street A/S on 25 June 2007 for the financial year 2007. We
have been reappointed annually by shareholder resolution for a total period of uninterrupted engagement of
38
of 17 years including the financial year 2023. We were reappointed following a tendering procedure at the
General Meeting on April 28, 2017.
Key audit matters
Key audit matters are those matters that, in our professional judgement, were of most significance in our au-
dit of the Financial Statements for 2023. These matters were addressed in the context of our audit of the Fi-
nancial Statements as a whole, and in forming our opinion thereon, and we do not provide a separate opinion
on these matters.
Key audit matter How our audit addressed the key audit mat-
ter
Valuation of Investment Properties
The Group owns a portfolio of investment
properties that are valued at fair value at De-
cember 31, 2023.
Valuation of investment properties at fair
value contains significant estimates based on
significant assumptions, where even minor
changes in the assumptions can have a sig-
nificant effect on the fair value of the proper-
ties.
Management has used the capitalisation
method to determine the fair value. The
model is described in note 2 and 12, with
market rent and yield being the significant
assumptions.
Management has obtained valuations from
an external valuer to support the fair value
determined by Management; including the
assumptions used, with market rent and yield
being the significant assumptions.
We focused on this area as valuation of in-
vestment properties at fair value is based on
significant estimates which are subjective
and a high degree of estimation uncertainty.
Refer to note 2 and 12
We performed risk assessment procedures with
the purpose of achieving an understanding of
procedures and relevant controls relating to
valuation of investment properties. In respect
of controls, we assessed whether these were
designed and implemented effectively to ad-
dress the risk of material misstatement.
We assessed the method used by management
to measure the fair value of investment proper-
ties. We verified on a sample basis the accu-
racy of data used.
We assessed and challenged the assumptions
applied, using our knowledge of the real estate
market and professional scepticism.
We assessed the competencies and independ-
ence of external valuer used by Management.
We compared the fair values determined by the
management with the external valuer’s assess-
ments.
Furthermore, we assessed the appropriateness
of disclosures.
39
Statement on Management’s Review
Management is responsible for Management’s Review.
Our opinion on the Financial Statements does not cover Management’s Review, and we do not express any
form of assurance conclusion thereon.
In connection with our audit of the Financial Statements, our responsibility is to read Management’s Review
and, in doing so, consider whether Management’s Review is materially inconsistent with the Financial State-
ments or our knowledge obtained in the audit, or otherwise appears to be materially misstated.
Moreover, we considered whether Management’s Review includes the disclosures required by the Danish
Financial Statements Act.
Based on the work we have performed, in our view, Management’s Review is in accordance with the Consol-
idated Financial Statements and the Parent Company Financial Statements and has been prepared in accord-
ance with the requirements of the Danish Financial Statements Act. We did not identify any material mis-
statement in Management’s Review.
Management’s responsibilities for the Financial Statements
Management is responsible for the preparation of consolidated financial statements and parent company fi-
nancial statements that give a true and fair view in accordance with IFRS Accounting Standards as adopted
by the EU and further requirements in the Danish Financial Statements Act, and for such internal control as
Management determines is necessary to enable the preparation of financial statements that are free from ma-
terial misstatement, whether due to fraud or error.
In preparing the Financial Statements, Management is responsible for assessing the Group’s and the Parent
Company’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern
and using the going concern basis of accounting unless Management either intends to liquidate the Group or
the Parent Company or to cease operations, or has no realistic alternative but to do so.
Auditor’s responsibilities for the audit of the Financial Statements
Our objectives are to obtain reasonable assurance about whether the Financial Statements as a whole are free
from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our
opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in
accordance with ISAs and the additional requirements applicable in Denmark will always detect a material
misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, indi-
vidually or in the aggregate, they could reasonably be expected to influence the economic decisions of users
taken on the basis of these Financial Statements.
As part of an audit in accordance with ISAs and the additional requirements applicable in Denmark, we exer-
cise professional judgement and maintain professional scepticism throughout the audit. We also:
• Identify and assess the risks of material misstatement of the Financial Statements, whether due to fraud
or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is
sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material
40
misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collu-
sion, forgery, intentional omissions, misrepresentations, or the override of internal control.
• Obtain an understanding of internal control relevant to the audit in order to design audit procedures that
are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effective-
ness of the Group’s and the Parent Company’s internal control.
• Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates
and related disclosures made by Management.
• Conclude on the appropriateness of Management’s use of the going concern basis of accounting and
based on the audit evidence obtained, whether a material uncertainty exists related to events or condi-
tions that may cast significant doubt on the Group’s and the Parent Company’s ability to continue as a
going concern. If we conclude that a material uncertainty exists, we are required to draw attention in our
auditor’s report to the related disclosures in the Financial Statements or, if such disclosures are inade-
quate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of
our auditor’s report. However, future events or conditions may cause the Group or the Parent Company
to cease to continue as a going concern.
• Evaluate the overall presentation, structure and content of the Financial Statements, including the disclo-
sures, and whether the Financial Statements represent the underlying transactions and events in a manner
that gives a true and fair view.
• Obtain sufficient appropriate audit evidence regarding the financial information of the entities or busi-
ness activities within the Group to express an opinion on the Consolidated Financial Statements. We are
responsible for the direction, supervision and performance of the group audit. We remain solely responsi-
ble for our audit opinion.
We communicate with those charged with governance regarding, among other matters, the planned scope and
timing of the audit and significant audit findings, including any significant deficiencies in internal control
that we identify during our audit.
We also provide those charged with governance with a statement that we have complied with relevant ethical
requirements regarding independence, and to communicate with them all relationships and other matters that
may reasonably be thought to bear on our independence and, where applicable, actions taken to eliminate
threats or safeguards applied.
From the matters communicated with those charged with governance, we determine those matters that were
of most significance in the audit of the Financial Statements of the current period and are therefore the key
audit matters. We describe these matters in our auditor’s report unless law or regulation precludes public dis-
closure about the matter.
Report on compliance with the ESEF Regulation
As part of our audit of the Financial Statements we performed procedures to express an opinion on whether
the annual report of German High Street A/S for the financial year January 1 to December 31, 2023 with the
filename 529900BT3M81VV58P678-2023-12-31-en.zip is prepared, in all material respects, in compliance
with the Commission Delegated Regulation (EU) 2019/815 on the European Single Electronic Format (ESEF
41
Regulation) which includes requirements related to the preparation of the annual report in XHTML format
and iXBRL tagging of the Consolidated Financial Statements including notes
Management is responsible for preparing an annual report that complies with the ESEF Regulation. This re-
sponsibility includes:
• The preparing of the annual report in XHTML format;
• The selection and application of appropriate iXBRL tags, including extensions to the ESEF taxonomy
and the anchoring thereof to elements in the taxonomy, for all financial information required to be tagged
using judgement where necessary;
• Ensuring consistency between iXBRL tagged data and the Consolidated Financial Statements presented
in human-readable format; and
• For such internal control as Management determines necessary to enable the preparation of an annual
report that is compliant with the ESEF Regulation.
Our responsibility is to obtain reasonable assurance on whether the annual report is prepared, in all material
respects, in compliance with the ESEF Regulation based on the evidence we have obtained, and to issue a
report that includes our opinion. The nature, timing and extent of procedures selected depend on the auditor’s
judgement, including the assessment of the risks of material departures from the requirements set out in the
ESEF Regulation, whether due to fraud or error. The procedures include:
• Testing whether the annual report is prepared in XHTML format;
• Obtaining an understanding of the company’s iXBRL tagging process and of internal control over the
tagging process;
• Evaluating the completeness of the iXBRL tagging of the Consolidated Financial Statements including
notes;
• Evaluating the appropriateness of the company’s use of iXBRL elements selected from the ESEF taxon-
omy and the creation of extension elements where no suitable element in the ESEF taxonomy has been
identified;
• Evaluating the use of anchoring of extension elements to elements in the ESEF taxonomy; and
• Reconciling the iXBRL tagged data with the audited Consolidated Financial Statements.
42
In our opinion, the annual report of German High Street Properties A/S for the financial year January 1 to
December 31, 2023 with the file name 529900BT3M81VV58P678-2023-12-31-en.zip is prepared, in all ma-
terial respects, in compliance with the ESEF Regulation.
Hellerup, April 8, 2024
PricewaterhouseCoopers
Statsautoriseret Revisionspartnerselskab
CVR no 33 77 12 31
Torben Jensen Jacob Dannefer
State Authorised Public Accountant
mne18651
State Authorised Public Accountant
mne47886
43
Income Statement
Group
Parent company
EUR 1.000 Note
2023
2022
2023
2022
Revenue
4,535
4,662
259
296
Property operation expenses
-1,564
-1,526
0
-12
Operating income
2,971
3,136
259
284
Staff expenses
4
-528
-487
-387
-427
Administrative expenses
5
-844
-1,081
-775
-1,004
Result before fair value adjustments and interests
1,599
1,568
-903
-1,147
Gain/losses from subsidiaries
0
0
-2,648
-1,848
Fair value adjustment of investment properties 7
-5,111
-4,702
0
0
Result before interests and tax
-3,512
-3,134
-3,551
-2,995
Financial income
138
0
138
0
Financial expenses
8
-1,470
-624
-290
-118
Result of continuing activities before tax
-4,844
-3,758
-3,703
-3,113
Tax of continuing activities
9
851
546
232
278
Result of continuing activities after tax
-3,993
-3,212
-3,471
-2,835
Result of discontinued activities after tax
6
492
788
0
428
Result for the period
-3,501
-2,424
-3,471
-2,407
The Parent Company’s shareholders
-3,471
-2,407
-3,471
-2,407
Non-controlling interests
-30
-17
0
0
Result for the period
-3,501
-2,424
-3,471
-2,407
Earnings per share (EUR), continuing activity 11 -1.31
-1.05
Earnings per share (EUR), discontinuing activity 11 0.16
0.26
44
Other comprehensive income
Group
Parent company
EUR 1.000
2023
2022
2023
2022
Result for the period
-3,501
-2,424
-3,471
-2,407
Items that may be reclassified to profit/loss for the
year
Exchange differences on translation of foreign opera-
tions
0
0
0
0
Tax on other comprehensive income, income/ex-
pense
0
0
0
0
Other comprehensive income, net of tax
0
0
0
0
Total comprehensive income for the year
-3,501
-2,424
-3,471
-2,407
The Parent Company’s shareholders
-3,471
-2,407
-3,471
-2,407
Non-controlling interests
-30 -17 0 0
Total comprehensive income for the year
-3,501
-2,424
-3,471
-2,407
45
Balance Sheet
ASSETS
Group
Parent company
EUR 1.000 Note
2023
2022
2023
2022
Investment properties 12
91,000
96,000
0
0
Investments in subsidiaries 14
0
0
61,206
63,824
Other receivables
1,307
1,329
1,307
1,329
Deferred tax assets 15
223
278
223
278
Total non-current assets
92,530
97,607
62,736
65,431
Assets held for sales 13
5,374
0
0
0
Trade receivables 16
164
221
0
0
Income tax receivables
116
0
116
0
Other receivables
1,289
1,340
782
153
Receivables from group entities 17
0
0
1,630
0
Cash 18
2,648
7,787
34
2,556
Total current assets
9,591
9,348
2,562
2,709
Total assets
102,121
106,955
65,298
68,140
EQUITY AND LIABILITIES
Group
Parent company
EUR 1.000 Note
2023
2022
2023
2022
Share capital 19
4,082
4,216
4,082
4,216
Foreign currency translation reserve
13
13
341
341
Share premium
42,317
42,317
0
0
Reserve for net valuation under the equity method
0
0
23,841
23,841
Retained earnings 10
11,193
14,530
29,341
32,678
Equity attributable to shareholders of the Parent Com-
pany
57,605
61,076
57,605
61,076
Non-controlling interests
104
134
0
0
Total equity
57,709
61,210
57,605
61,076
Borrowings 20
33,237
36,565
0
0
Deferred tax liabilities 21
5,678
6,219
0
0
Other payables
0
6
0
0
Total non-current liabilities
38,915
42,790
0
0
Borrowings 22
4,420
1,380
0
0
Trade payables
432
385
88
40
Payables to group entities 17
0
0
7,438
7,008
Other payables
645
1,190
167
16
Total current liabilities
5,497
2,955
7,693
7,064
Total equity and liabilities
102,121
106,955
65,298
68,140
46
Statement of Equity (Group)
Group
Share
capi-
tal
Foreign
currency
translation
reserve
Share pre-
mium
Retained
earnings
Equity at-
tributable to
shareholders
of the Parent
Company
Non-cont-
rolling in-
terests
Total
equity
T.EUR
Total equity beginning
2022
4,216 13 42,317 16,937 63,483 151 63,634
Result for the period 0 0 0 -2,407 -2,407 -17 -2,424
Other comprehensive in-
come, net of tax
0 0 0 0 0 0 0
Total equity ending 2022 4,216 13 42,317 14,530 61,076 134 61,210
Shares cancelled in 2023 -134 0 0 134 0 0
Result for the period 0 0 0 -3,471 -3,471 -30 -3,501
Other comprehensive in-
come, net of tax
0 0 0 0 0 0 0
Total equity ending
2023
4,082 13 42,317 11,193 57,605 104 57,709
47
Statement of Equity (Parent company)
Parent company
Share ca-
pital
Foreign
currency
translation
reserve
Reserve
for net
valuation
under the
equity
method
Retained
earnings
Total
equity
T.EUR
Total equity beginning
2022
4,216 341 25,690 33,236 63,483
Result for the period 0 0 -1,849 -558 -2,407
Other comprehensive in-
come, net of tax
0 0 0 0 0
Total equity ending 2022 4,216 341 23,841 32,678 61,076
Shares cancelled in 2023 -134 0 0 134 0
Result for the period 0 0 0 -3,471 -3,471
Other comprehensive in-
come, net of tax
0 0 0 0 0
Total equity ending
2023
4,082 341 23,841 29,341 57,605
48
Statement of Cash Flow
Group
Parent company
EUR 1.000
2023
2022
2023
2022
Profit/loss for the period
-3,501
-2,424
-3,471
-2,407
Gain/losses from subsidiaries
0
0
2,648
1,848
Fair value adjustment of investment properties
5,111
4,700
0
0
Fair value adjustment from assets held for sales
-629
-426
0
0
Financial income
-138
0
-138
0
Financial expenses
1,470
705
290
118
Tax for the yea
r
-75
-462
-232
-278
Net cash flow from operating activities before
change in net working capital
2,238
2,093
-903
-719
Change in receivables
69
-1,667
-1,828
-618
Change in trade and other payables
-1,045
189
474
-93
Net cash flow from operating activities before in-
terest and taxes paid
1,262
615
-2,257
-1,430
Finance expenses – ne
t
-1,332 -705 -152 -118
Income tax paid/received
75 -84 232 0
Net cash flow from operating activities after in-
terest and taxes paid
5
-174
-2,177
-1,548
Sale of investment property
0
8,771
0
0
Purchase of investment property
-4,745
0
-345
0
Additions during the yea
r
-111
0
0
0
Sale of shares in subsidiary
0
0
0
5,183
Net cash flows from investing activities
-4,856
8,771
-345
5,183
Proceeds from borrowings 23 3,040
0
0
0
Repayment of borrowings 23 -3,328
-5,586
0
-1,168
Cash flow from financing activities
-288
-5,586
0
-1,168
Net cash flow for the year
-5,139
3,011
-2,522
2,467
Cash and cash equivalents 1 January
7,787
4,776
2,556
151
Effects of exchange rate changes on cash and cash
equivalents
0
0
0
-62
Cash and cash equivalents 31 December
2,648
7,787
34
2,556
49
The property at Schillerstrasse, Frankfurt
50
Notes
Note 1 – Material accounting policy information .............................................................................. 52
Note 2 - Significant Accounting Estimates and Judgments ............................................................... 60
Note 3 – Segment Information ........................................................................................................... 61
Note 4 – Staff expenses ...................................................................................................................... 63
Note 5 - Fee to the auditor elected by the general assembly .............................................................. 64
Note 6 - Result of discontinued activities after tax ............................................................................ 64
Note 7 - Value adjustment of investment properties .......................................................................... 65
Note 8 – Financial expenses............................................................................................................... 65
Note 9 - Tax ........................................................................................................................................ 65
Note 10 - Allocation of profits ........................................................................................................... 66
Note 11 - Earnings per share (EUR) .................................................................................................. 67
Note 12 – Investment properties ........................................................................................................ 68
Note 13 – Assets held for sales .......................................................................................................... 70
Note 14 - Equity interests in subsidiaries .......................................................................................... 71
Note 15 – Deferred tax asset .............................................................................................................. 72
Note 16 – Receivables from tenants .................................................................................................. 72
Note 17 – Accounts receivable/payable with subsidiaries ................................................................. 73
Note 18 – Cash ................................................................................................................................... 73
Note 19 – Share capital ...................................................................................................................... 74
Note 20 – Financial liabilities ............................................................................................................ 76
Note 21 – Deferred tax liability ......................................................................................................... 77
Note 22 - Financial instruments ......................................................................................................... 77
Note 23 – Change in debt obligations ................................................................................................ 79
Note 24 – Currency exposure ............................................................................................................. 80
Note 25 - Cash management and other risks ...................................................................................... 80
Note 26 - Contractual obligations ...................................................................................................... 80
Note 27 - Pledges and security arrangements .................................................................................... 81
Note 28 – Contingent liabilities ......................................................................................................... 81
51
Note 29 - Related parties .................................................................................................................... 81
Note 30 – Fair value hierarchy for investment properties and financial instruments ........................ 82
Note 31 - Subsequent events .............................................................................................................. 83
52
Note 1 – Material accounting policy information
General
The consolidated financial statements and the annual financial statements for the parent company are pre-
pared in accordance with the IFRS accounting standards (IFRS) as approved by the EU, the IFRS decree is-
sued under the Danish Financial Statement Act, and the additional regulations of Nasdaq Copenhagen for
companies with listed shares.
The consolidated financial statements and the annual financial statements for the parent company for 2023
are presented in EUR 1,000.
The applied accounting practices are unchanged compared to the annual financial statements for 2023.
New and amended standards adopted by the Group.
The group has applied the following standards and amendments for the first time for its annual reporting pe-
riod commencing 1 January 2023:
- Definition of Accounting Estimates – amendments to IAS 8.
- Deferred Tax related to Assets and Liabilities arising from a Single Transaction – amendments to
IAS 12
- Disclosure of Accounting Policies – Amendments to IAS 1 and IFRS Practice Statement 2
The amendments listed above did not have any impact on the amounts recognised in prior periods and are
not expected to significantly affect the current or future periods.
Consolidation Practices
The consolidated financial statements include the parent company German High Street Properties A/S, as
well as companies in which the parent company directly or indirectly holds the majority of voting rights or
has a controlling influence through share ownership or otherwise.
In the consolidation, items of a similar nature are combined.
The financial statements used for consolidation are prepared in accordance with the group's accounting prac-
tices.
The parent company's capital shares in the consolidated subsidiaries are offset against the parent company's
share of the subsidiaries' book value when the group relationship was established.
53
Foreign Currency Translation
Functional Currency
In the consolidated financial statements, the items contained in the annual reports of the group companies are
measured in the currency used in the primary economic environment where the companies operate (func-
tional currency). The functional currency is:
For the Danish parent company: DKK
For the German subsidiaries: EUR
Transactions in currencies other than the functional currency are foreign currency transactions.
Foreign Currency Transactions
Transactions in a currency other than the functional currency are translated at the exchange rate on the date
of the transaction for initial recognition. Receivables, liabilities, and other monetary items in foreign cur-
rency that have not been settled at the balance sheet date are translated at the exchange rate on the balance
sheet date. Exchange rate differences arising between the exchange rate on the transaction date and the rate
on the payment date or the balance sheet date are recognized in the income statement as financial items. Tan-
gible and intangible assets, inventories, and other non-monetary assets purchased in foreign currency and
measured based on historical costs are translated at the exchange rate on the transaction date. Non-monetary
items revalued to fair value or written down are translated using the exchange rate at the time of revaluation
or write-down.
Presentation Currency
The annual report is presented in EUR (presentation currency) because all the company's significant transac-
tions and accounting items are in EUR.
When recognizing in the consolidated financial statements of companies with a different functional currency
than the Euro (EUR), income statements are converted at the average exchange rates for the year unless these
differ significantly from the actual exchange rates at the times of transactions. In the latter case, the actual
exchange rates are used. Balance sheet items are translated at the exchange rates on the balance sheet date.
Exchange rate differences arising from the translation of balance sheet items at the beginning of the year to
the exchange rates on the balance sheet date and from translating income statements from average rates to
the balance sheet date rates are recognized in other comprehensive income and classified as a separate re-
serve under equity. This translation also includes exchange rate differences arising from the translation of
intra-group balances where settlement is neither planned nor likely in the foreseeable future, as such balances
are considered an addition to or deduction from the net investment. Similarly, other comprehensive income
also recognizes exchange rate differences resulting from changes made directly in the entity's equity.
54
Items in the Income Statement
Revenue
Rental income from investment properties is accrued and recognized in accordance with the terms of the
contracts entered.
Operating Costs of Properties
Operating costs include expenses incurred to achieve the year's revenue. This also includes direct and indi-
rect operating costs in the form of repairs and maintenance that do not add new and improved features to the
properties, as well as property management.
Personnel Costs
Personnel costs include wages and staff expenses incurred in the management and administration of the
group.
Administrative Expenses
Administrative expenses include costs incurred during the year for the management and administration of the
group.
Result from Shareholdings in Subsidiaries
The proportionate share of the result for the year from shareholdings in subsidiaries is recognized in the in-
come statement under the item "Result from shareholdings in subsidiaries".
Value Adjustment of Investment Properties
Changes in the fair value of investment properties are recognized in the income statement under the item
"Value adjustment of investment properties".
Financial Income and Expenses
Financial income and expenses include interest, realized and unrealized foreign exchange adjustments, and
amortization of loan costs to credit institutions.
55
Tax on the Year's Result
The current tax for the year and deferred tax for the year are recognized in the income statement for the por-
tion that can be attributed to the year's result, in other comprehensive income for the portion that can be at-
tributed to other comprehensive income, and directly in equity for the portion that can be attributed to equity
transactions.
Changes in deferred tax due to changes in tax rates are recognized in the income statement.
The parent company is jointly taxed with Kartago Property ApS.
Discontinued Operation
The results of discontinued operations are presented separately in the income statement, and the cash flows
from discontinued operations are presented separately in note 6.
Discontinued Operation is defined by the cessation of property operations in a specific geographic region.
Items in the Balance Sheet
Investment Properties
Investment properties are properties held to earn rental income and/or capital gains.
Investment properties are initially measured at cost, including the properties' purchase price and any directly
attributable costs.
Subsequently, investment properties are measured at fair value. See note 2 for a description of the measure-
ment of investment properties at fair value.
Costs that add new or improved features to an investment property compared to the time of acquisition and
thereby improve the property's future returns are added to the acquisition cost as improvements. Costs that do
not add new or improved features to an investment property are expensed in the income statement under the
operating costs of the properties.
Interest costs are not included in the cost of investment properties, as these are measured at fair value.
Value adjustments are recognized in the income statement.
Properties expected to be sold are reclassified as "Investment properties held for sale".
Shareholdings in Subsidiaries
The proportionate share of the year's result is recognized in the income statement under the item "Result
from shareholdings in subsidiaries."
Shareholdings in subsidiaries are recognized and measured using the equity method.
56
In the balance sheet, under the item "Shareholdings in subsidiaries," the proportional ownership share of the
companies' book value is recognized based on the fair value of the identifiable net assets at the time of acqui-
sition.
The total net increase in shareholdings in subsidiaries is allocated via profit distribution to the "Reserve for
net increase under the equity method" under equity. Dividend distributions to the parent company reduce the
reserve and adjust it for other equity movements in the subsidiaries.
Subsidiaries with a negative book value are recognized at DKK 0. If the parent company has a legal or fac-
tual obligation to cover the company's deficit, a provision for this obligation is recognized.
Loans to Subsidiaries
Loans to subsidiaries are measured at amortized cost in the parent company's accounts, which corresponds to
their nominal value. Impairments on receivables are made when it is expected that the company will not be
able to recover all amounts due by the original terms of the receivables. The impairment is calculated based
on an individual assessment of each receivable and represents the difference between the carrying amount
and the present value of expected future payments.
Receivables
Receivables are recognized in the balance sheet at fair value at initial recognition and subsequently measured
at amortized cost, corresponding to their nominal value. Impairments on receivables are made when it is ex-
pected that the group will not be able to recover all amounts due by the original terms of the receivables. The
impairment is calculated based on an individual assessment of each receivable and represents the difference
between the carrying amount and the present value of expected future payments.
Liquidity
Liquid assets consist of cash holdings, deposits in bank accounts, and other short-term, highly liquid invest-
ments with an insignificant risk of value changes and with original maturities of no more than three months.
Equity
Dividends proposed by management for distribution for the fiscal year are shown as separate items under eq-
uity.
Purchase and disposal prices and dividends for own shares are recognized directly in retained earnings in eq-
uity.
57
Financial Liabilities
Mortgage loans and loans from credit institutions related to investment properties are recognized at the time
of borrowing, as the proceeds received fewer transaction costs incurred. In subsequent periods, the loans are
measured at amortized cost, so the difference between the proceeds and the nominal value is recognized in
the income statement as an interest expense over the loan period using the effective interest method.
Loans are classified as short-term liabilities unless the group has an unconditional right to defer the debt set-
tlement for at least one year from the balance sheet date.
Deferred Tax
Using the balance sheet liability method, deferred tax is recognized on all temporary differences between the
accounting and tax values of assets and liabilities.
Deferred tax is measured based on the tax rules and tax rates applicable under the legislation at the balance
sheet date when the deferred tax is expected to be realized as the current tax. In cases where the valuation of
the tax value can be performed under alternative taxation rules, deferred tax is measured based on the
planned use of the asset or settlement of the liability. Deferred tax on investment properties is calculated as
the tax effect of selling the properties at their accounting value on the balance sheet date.
Deferred tax assets, including the tax value of tax losses that can be carried forward, are measured at the
value at which the asset is expected to be realized, either through offsetting in the tax of future earnings or by
offsetting against deferred tax liabilities.
Fair Value Measurement and Disclosure
The fair value of financial instruments traded in an active market is measured at the latest quoted price. The
fair value of financial instruments not traded in an active market is calculated based on a valuation model
using discounted cash flows.
The valuation is based as far as possible on observable market data. The fair value of loans is based on the
company's current interest rate for comparable loans.
Cash Flow Statement
The cash flow statement shows the group's cash flows for the year, divided into operating, investing, and fi-
nancing activities, the year's change in liquidity, and the group's liquidity at the beginning and end of the
year. The liquidity effect of purchases and sales of businesses is shown separately under cash flows from in-
vesting activities. In the cash flow statement, cash flows relating to purchased companies are recognized
from the date of acquisition, and cash flows relating to sold companies are recognized up to the date of sale.
The cash flow statement is prepared using the indirect method based on the year's profit before tax.
58
Cash Flows from Operating Activities
Cash flow from operating activities is calculated as the year's profit adjusted for changes in working capital
and non-cash income items such as depreciation and provisions. Working capital includes short-term assets
minus short-term liabilities, excluding items included in liquidity.
Cash Flows from Investing Activities
Cash flow to investing activities includes cash flows from purchasing and selling intangible, tangible, and
financial fixed assets.
Cash Flows from Financing Activities
Cash flow from financing activities includes cash flows from raising and repaying long-term debt obliga-
tions, as well as payments to and from the company's participants.
Liquidity
Liquid holdings in the cash flow statement include bank account deposits and other short-term, easily trada-
ble investments with an insignificant risk of value change, which are not pledged as security.
Liquid holdings in the balance sheet include those available for free use and those pledged as security for
lenders.
The cash flow statement cannot be derived solely from the published financial statements.
59
Key figures Solidity = Equity * 100 Total Assets Loan to value % = Interest bearing debt * 100 Investment properties Return on property portfolio % = Revenue - Property operation expenses Investment properties Return on equity % = Result for the period * 100 Equity Net asset value per share = Equity * 100 Number of shares Earnings per share = Result for the period * 100 Number of shares Interest coverage ratio = Result before interests and tax + Financial income Financial expenses Return on equity = Result before fair value adjustments and interests Equity
60
Note 2 - Significant Accounting Estimates and Judgments
In preparing financial statements, management makes several estimates and judgments regarding future con-
ditions, involving measuring accounting assets and liabilities.
Management considers the following estimates and judgments the most significant for the group.
Measurement of Investment Properties at Fair Value
Management believes that the chosen accounting practice of measuring investment properties at fair value
best represents the group's assets and liabilities, financial position, and the results of the group's activities.
The chosen accounting practice can significantly impact the income statement and balance sheet since fluctu-
ations in fair value during the fiscal year will affect the measurement of investment properties in the balance
sheet. It will be recognized in the income statement.
Alternatively, investment properties could be measured at cost less depreciation, with a consequent impact
on the balance and the result from depreciation and impairment.
Current prices in an active market for similar investment properties provide the best evidence of the group's
investment properties' fair values. In the absence of such information, fair value is determined within a range
of probable calculated estimates.
Management’s estimates of the value of investment properties are based on market-compliant standards and
are founded on an individual assessment of the properties' expected ongoing returns, maintenance status, and
return requirements.
Ralph Hagedorn GmbH & Co. KG conducted an external assessment of the group's German properties as of
December 31, 2023. Ralph Hagedorn GmbH & Co. KG conducted the valuation based on visits to several
properties, thorough knowledge of all properties in the company's portfolio, knowledge of the general mar-
ket, and comparable transactions.
Based on Ralph Hagedorn GmbH & Co. KG's assessment of the German properties as of December 31,
2023, the board has chosen to value the German properties at EUR 91.0 million in the annual report. Man-
agement assesses that the recorded value of the German investment properties is by their fair value as of De-
cember 31, 2023.
The fair value of the German investment properties as of December 31, 2023 is set at EUR 91.0 million. The
investment properties' value is determined by property based on a gross capitalization factor between 12.50
and 25.50 or an average of 19.3.
As of December 31, 2022, the properties in Germany were valued at EUR 96.0 million, corresponding to a
gross capitalization factor ranging from 12.50 to 27.50 or an average of 20.53.
61
Tax
The group has taxable activities in Denmark and Germany, and the current tax is calculated based on the ex-
pected taxable incomes in both countries. If the tax authorities, upon reviewing the group's tax returns, disa-
gree with the estimates made, the previously calculated tax can change.
Additionally, deferred tax is calculated based on an assessment of the future current tax that will be payable
in relation to items in the financial statements. This assessment is based on expectations of future taxable
profits and tax planning strategies, including expectations regarding exit strategies. Future changes in legisla-
tion governing corporate tax rules and other changes in these expectations, including whether the sale occurs
as a sale of shares or as a sale of individual properties, can thus cause the future payable tax to differ signifi-
cantly from the calculated deferred tax. This year's tax calculation is detailed in note 9, and the tax asset and
deferred tax are outlined in notes 15 and 21, respectively.
Note 3 – Segment Information
The group has thirteen German retail properties in major cities in western Germany. The activities are man-
aged, reported, and presented in German properties and Administration in 2023. The income statement for
the period from January 1 to December 31, 2023, is divided into the following segments.
Profit January 1 to December 31, 2023, Segment Information German Administra-Proper-Group tion EUR 1000 ties Revenue 4,535 0 4,535 Property operation expenses -1,564 0 -1,564Operating income 2,971 0 2,971 Staff expenses -141 -387 -528Administrative expenses -328 -516 -844Result before fair value adjustments and inter-ests 2,502 -903 1,599 Fair value adjustment of investment properties -5,111 0 -5,111Result before interests and tax -2,609 -903 -3,512Financial expenses, net -1,180 -152 -1,332Result of continuing activities before tax -3,789 -1,055 -4,844
The property Hesselvang 11, Grenaa which as per stock exchange announcement no. 50 dated
December 29, 2023 has been disposed of on January 15, 2024. Consequently, the activity re-
lated to 2023 has been moved to "Result of discontinued activities after tax" in the Income
Statement. See note 6.
62
Profit January 1 to December 31, 2022, Segment Information
German Adminitra-Proper-Group tion EUR 1000tiesRevenue4,66204,662Property operation expenses-1,515-11-1,526Operating income3,147-113,136Staff expenses-60-427-487Administrative expenses-373-708-1,081Result before fair value adjustments and inter-ests2,714-1,1461,568Fair value adjustment of investment properties-4,7020-4,702Result before interests and tax-1,988-1,146-3,134Financial expenses, net-507-117-624Result of continuing activities before tax-2,495-1,263-3,758
Balance sheet December 31, 2023, Segment information: Group, German Danish Adminitra-continu-Group, Proper-Pro-tion ing activi-total ties perty*) EUR 1000tiesAssets Investment properties91,000 0 91,0000 91,000 Other receivables0 1,307 1,3070 1,307 Deferred tax assets0 223 2230 223 Total non-current assets 91,000 1,530 92,5300 92,530 Assets held for sales0 0 05,374 5,374 Trade receivables164 0 1640 164 Income tax receivables0 116 1160 116 Other receivables507 782 1,2890 1,289 Cash2,524 34 2,55890 2,648 Total current assets 3,195 932 4,1275,464 9,591 Total assets 94,195 2,462 96,6575,464 102,121
63
Equity and liabilities Equity 60,765 -3,601 57,164 545 57,709 Total equity 60,765 -3,601 57,164 545 57,709 Borrowings 33,237 0 33,237 0 33,237 Deferred tax liabilities 5,678 0 5,678 0 5,678 Other payables 0 0 0 0 0 Total non-current liabilities 38,915 0 38,915 0 38,915 Borrowings 1,380 0 1,380 3,040 4,420 Trade payables 344 88 432 0 432 Payables to group entities -7,438 5,808 -1,630 1,630 0 Other payables 229 167 396 249 645 Total current liabilities -5,485 6,063 578 4,919 5,497 Total equity and liabilities 94,195 2,462 96,657 5,464 102,121
*) The property Hesselvang 11, Grenaa has been disposed of on January 15, 2024
Note 4 – Staff expenses
Group Parent company EUR 1.000 2023 2022 2023 2022 Salaries 364 315 223 255 Other social costs 1 1 1 1 Other employee costs 0 0 0 0 Board fee 163 171 163 171 Staff expenses 528 487 387 427
The company has three employees (in 2022, it had four employees). In 2023, the director's remuneration was
EUR 120,000 per annum and included in the salaries expense. Remuneration for the company administration
agreement is detailed in note 29, related parties.
64
Note 5 - Fee to the auditor elected by the general assembly
Group Parent company EUR 1.000 2023 2022 2023 2022 Audit fee 68 44 68 44 Tax advice 0 0 0 0 Total audit fee 68 44 68 44
Note 6 - Result of discontinued activities after tax
Group Parent company EUR 1.000 2023 2022 2023 2022 Revenue 84 583 0 0 Property operation expenses -6 -58 0 0 Result before fair value adjust-78 525 0 0 ments and interests Change in value and gains/losses 629 428 0 428 from assets held for sales Financial expenses -78 -84 0 0 Result of discontinued activities 629 869 0 428 before tax Tax of discontinuing activities -137 -81 0 0 Result of discontinued activities 492 788 0 428 after tax Earnings per share (EUR), discon-0.16 0.26 tinuing activity
EUR 1.000 2023 2022 Net cash flow from operating activi-172 -459 ties after interest and taxes paid Net cash flows from investing activ--4,745 3,160 ities Cash flow from financing activities 4,670 -3,006 Net cash flow for the year97 -305
65
Discontinued activities concern the sale of the property at Hessevang 11, Grenaa, according to stock ex-
change announcement no. 250 dated December 29, 2023. The sale of the property takes effect from January
15, 2024.
Note 7 - Value adjustment of investment properties
The year's value adjustment is calculated as the difference between the fair value, EUR 91.0 million as of
December 31, 2023, and the value as of December 31, 2022, EUR 96.0 million, adjusted for the year's addi-
tions and disposals, as well as currency exchange adjustment according to note 12.
Note 8 – Financial expenses
Group Parent company EUR 1.000 2023 2022 2023 2022 Interest expenses to credit institu-1,440 584 0 15 tions Depreciation of capitalized borrow-30 30 0 0 ing costs Interest expenses to financial institu-0 10 0 1 tions Interest to subsidiaries 0 0 290 102 Total financial expenses 1,470 624 290 118
Note 9 - Tax
Group Parent company EUR 1.000 2023 2022 2023 2022 Current tax -96 0 -9 0 Deferred tax -755 -546 -223 -278 Total tax for the year -851 -546 -232 -278 Of this recognized in other compre-hensive income Current tax on other comprehensive 0 0 0 0 income Deferred tax on other comprehen-0 0 0 0 sive income Total tax for the year -851 -546 -232 -278
66
Tax on the year's result is explained as follows: Result of continuing activities be--4,844 -3,758 -3,703 -3,113 fore tax Gain/losses from subsidiaries 0 0 2,648 1,848 Basis for calculation of tax at local -4,844 -3,758 -1,055 -1,265 rates Tax calculated based on local rates -851 -546 -232 -278 Adjustment of tax losses etc. 0 0 0 0 Total tax for the year -851 -546 -232 -278 Average tax rate in % 17.6 14.5 22.0 22.0
The group is taxed 22.0% on Danish income and 15.825% on German income. The average tax has been cal-
culated based on local tax rates. The parent company is jointly taxed with Kartago Property ApS.
According to notes 15 and 21, the deferred tax is recognized as a long-term asset and liability for the parent
company and the group, respectively. The ownership period is expected to exceed ten years, and regular dis-
posals of properties and property companies are not part of the group's strategy.
Note 10 - Allocation of profits
Parent company
EUR 1.000
2023
2022
Available for allocation as of Janu-
ary 1
32,678
33,236
Total comprehensive income for the
year
-3,471
-558
Shares cancelled in 2023
134
0
Carried forward result as of De-
cember 31
29,341
32,678
67
Note 11 - Earnings per share (EUR)
Earnings per share (EUR), continuing activity Group 2023 2022 Result of continuing activities after tax -3,993 -3,212 Weighted average number of outstanding ordinary 3,045 3,045 shares in thousands Earnings per share (EUR), continuing activity -1.31 -1.05 Earnings per share (EUR), discontinuing activ-Group ity 2023 2022 Result of discontinued activities after tax 492 788 Weighted average number of outstanding ordinary 3,045 3,045 shares in thousands Earnings per share (EUR), discontinuing activ- 0.16 0.26 ity Earnings per share (EUR), Result for the period Group 2023 2022 Result of discontinued activities after tax -3,501 -2,424 Weighted average number of outstanding ordinary 3,045 3,045 shares in thousands Earnings per share (EUR), Result for the period -1.15 -0.80
No equity instruments with a diluting effect have been issued. Diluted earnings per share are equal to earn-
ings per share.
68
Note 12 – Investment properties
Group EUR 1.000 2023 2022 Cost price January 1 56,690 60,275 Additions/improvements during the 111 0 yearAdditions, Hesselvang 11, Grenaa 0 0 Disposal, GHSP Botkyrka Fastigheder AB 0 -3,585 Cost price December 31 56,801 56,690 Value adjustments Value adjustments beginning of the 39,310 48,770 yearDisposal, GHSP Botkyrka Fastigheder AB 0 -4,758 Fair value adjustment of investment properties, net -5,111 -4,702 Value adjustments end of the year 34,199 39,310 Book value at the end of the pe-91,000 96,000 riod
German investment properties are valued by the board based on the model described in note 2 and on the as-
sessment made by the German valuation firm Ralph Hagedorn GmbH & Co. KG. The value of the German
investment properties amounts to a total of EUR 91.0 million (2022: EUR 96.0 million) and is determined
property by property. The valuation corresponds to a gross capitalization factor between 12.50 and 23.0, with
an average of 19.3 (2022: 20.53).
The method used for valuing investment properties is based on the future expected income streams from the
property. The future expected income streams are calculated as the expected annual net income (rental in-
come, minus any vacancy periods, and expected operating expenses such as maintenance, insurance, taxes,
and administration) divided by the capitalization factor. The capitalization factor is a key indicator of the in-
vestment's return potential and the associated risk. Finally, the calculation takes into account other factors
such as the sale prices of similar properties in the same area and whether the property has special features,
such as future development opportunities or unique lease conditions. The result of the above calculation then
determines the value of the property.
69
Gross capitalization factor per unit 2023 2022 Aachen 18.0 19.0 Braunschweig 16.3 16.5 Essen 14.0 14.5 Frankfurt 23.0 27.5 Gütersloh 16.0 17.0 Hamburg 25.5 26.0 Kassel 18.0 18.5 Koblenz 19.0 20.0 Leverkusen 12.5 12.5 Pforzheim 16.0 16.5 Rosenheim 20.5 21.0
Investment properties are pledged as security for financial liabilities, EUR 34.6 million.
German properties:
Changes in estimates of the rental factor will affect the recognized value of investment properties in the bal-
ance sheet. Below is shown the impact on the value of the investment properties as a result of changes in the
gross capitalization factor.
Change in gross capitaliza-tion factor 2023 for German -1.5 -0.75 Basis 0.75 1.5 properties Gross capitalization factor 17.8 18.55 19.3 20.05 20.8 Fair value in EUR 1,000 83,927 87,464 91,000 94,536 98,073 Change in fair value in EUR -7,073 -3,536 0 3,536 7,073 1,000
70
Change in gross capitaliza-tion factor 2022 for German -1.5 -0.75 Basis 0.75 1.5 properties Gross capitalization factor 19.03 19.78 20.53 21.28 22.03 Fair value in EUR 1,000 88,986 92,493 96,000 99,507 103,014 Change in fair value in EUR -7,014 -3,507 0 3,507 7,014 1,000
The group's German investment properties include commercial and residential rentals leased on usual terms.
In the following statement, only commercial rentals are included. The average remaining term of German
commercial lease contracts is two years and nine months (2022: two years and nine months). In addition, the
group has an annual residential rental income of EUR 0.4 million.
The accumulated minimum lease payments for commercial rentals during the non-cancellable period can be
shown as follows:
German properties EUR 1.000 2023 2022 Before 1 year 3.125 3.246 Before 2 year 1.895 2.191 Before 3 year 1.657 1.763 Before 4 year 1.347 1.419 Before 5 year 1.025 1.142 After 5 years 812 919 Total accumulated minimum lease payments 9.861 10.680
Note 13 – Assets held for sales
Group EUR 1.000 2023 2022 Cost price January 1 0 3,585 Additions/improvements during the 0 0 yearAdditions, Hesselvang 11, Grenaa 4,745 0 Disposal, GHSP Botkyrka Fastigheder AB 0 -3,585 Cost price December 31 4,745 0
71
Value adjustments Value adjustments beginning of the 0 4,758 yearDisposal, GHSP Botkyrka Fastigheder AB 0 -4,758 Fair value adjustment of Hesselvang 11, Grenaa 629 0 Value adjustments end of the year 629 0 Book value at the end of the period 5,374 0
Assets held for sales concern the property at Hessevang 11, Grenaa, which has been sold on January 15,
2024 according to stock exchange announcement no. 250 dated December 29, 2023.
Note 14 - Equity interests in subsidiaries
Parent company
EUR 1.000
2023
2022
Cost price January 1
39,982
45,425
Currency exchanges
30
63
Disposal
0
-5,506
Cost price December 31
40,012
39,982
Value adjustments January 1
23,842
25,690
The year's result in subsidiary compa-
nies
-2,648
-1,848
The year's other comprehensive income in subsidiary companies
0
0
Value adjustments December 31
21,194
23,842
Equity interests in subsidiaries December 31
61,206
63,824
Equity interests in subsidiaries include 100% of GHSP Erste Holding GmbH. This company's net asset value
was EUR 60.6 million as of December 31, 2023 (2022: EUR 64.0 million).
It is assessed that the net asset value corresponds to the recoverable amount, as significant assets and liabili-
ties are measured at fair value through other comprehensive income.
72
Note 15 – Deferred tax asset
Group Parent company EUR 1.000 2023 2022 2023 2022 Deferred tax asset as of January 1 278 208 278 208 Used in joint taxation -278 -208 -278 -208 Currency exchange rate adjustment 0 0 0 0 Adjustment of deferred tax relating to pre-0 0 0 0 vious years Deferred tax for the year 223 278 223 278 Deferred tax asset as of December 31 223 278 223 278 The deferred tax asset is distributed as fol-lows: Carried forward tax loss 223 278 223 278 Deferred tax asset 223 278 223 278
The specification of tax is detailed in note 9, note 15, and note 21.
The deferred tax is recognized as a long-term asset. The asset is expected to be realized through offsetting in
the joint taxation contribution.
There are no unrecognized deferred tax assets.
Note 16 – Receivables from tenants
Group EUR 1.000 2023 2022 Receivables from tenant 256 498 Provision for losses -92 -277 Total receivables from tenant 164 221
The provision for losses in 2023 is 92 T.EUR.
As of December 31, 2023, EUR 256 thousand were overdue, compared to EUR 498 thousand as of Decem-
ber 31, 2022.
Write-downs are made based on an individual assessment of receivables from leases to the extent the group
expects to be unable to recover the arrears. There is no significant concentration of credit risk with individual
73
tenants. It is assessed that the provisions made are sufficient to ensure that receivables from leasing will be
settled.
The table below shows bank guarantees received by the Group from the tenants.
Group EUR 1.000 2023 2022 Guarantees at the beginning of the year 845 847 Disposal -115 -109 Addition 105 107 Total receivables from leasing 835 845
Note 17 – Accounts receivable/payable with subsidiaries
Parent company
EUR 1.000
2023
2022
Payables to group entities
-7,438
-7,008
Receivables from group entities
1,630
0
Total accounts receivable/payable with subsidiaries
-5,808
-7,008
Note 18 – Cash
Of the Group’s cash position EUR 0.0 thousand (2022: EUR 0.0 thousand) are pledged as security for rental
deposits. Other cash and cash equivalents, EUR 2.6 million (2022: EUR 7.8 million), are freely available.
Cash and cash equivalents are held in Jyske Bank, a systemically important financial institution (SIFI);
hence, the credit risk is assessed as limited.
74
Note 19 – Share capital
Development in share capital:
A shares and B shares represent the company's original share classes.
From 2018, the share classes have been merged such that there is only
one share class, according to the table below.
DKK 1.000 Shares A-shares B-sharesContribution at establishment in 2007 0 100 900 Cash capital increase through stock market issuance in 2007 0 3,550 31,951 Cancellation of shares 0 0 -6,047 Partial merger of A shares and B shares in 2017 0 -2,750 2,750 Remaining merger of A shares and B shares and consolidation into 30,454 -900 -29,554 one share class Total share capital, DKK 30,454 0 0 EUR 1.000 Shares A-shares B-sharesContribution at establishment in 2007 0 13 120 Cash capital increase through stock market issuance in 2007 0 476 4,284 Cancellation of shares 0 0 -811 Partial merger of A shares and B shares in 2017 0 -369 369 Remaining merger of A shares and B shares and consolidation into 4,082 -120 -3,962 one share class Total share capital, EUR 4,082 0 0
The share capital consists of 3,045,383 shares with a nominal value of DKK 10 each, each granting one vote.
The shares are listed on Nasdaq Copenhagen. All shares are subscribed at EUR 13.4 (DKK 100) and the share
premium at establishment and capital increase thus totals EUR 44.0 (DKK 328.5 million). The share capital is
fully paid.
75
Shares in circulation: Shares A-shares B-sharesContribution at establishment in 2007 100,000 10,000 90,000 Cash capital increase through stock market issuance in 2007 3,550,083 355,008 3,195,075 Cancellation of shares 2015 -504,700 0 -504,700 Cancellation of shares 2023 -100,000 0 -100,000 Remaining merger of A shares and B shares and consolidation into 0 -275,000 275,000 one share class Abolition of A shares and B shares 0 -90,008 -2,955,375 Total shares 3,045,383 0 0
Own shares:
The company is authorized by the general meeting to acquire its own shares up to a maximum of 20% of the
company's share capital at any given time until April 29, 2027. Own shares are acquired for the purpose of
placing the company's surplus liquidity.
Number of shares Nominel value % of share capital DKK 1.000 2023 2022 2023 2022 2023 2022 Holding as of January 1 100 100 100 100 100 100 Additional 0 0 0 0 0 0 Disposal -100 0 -100 0 -100 0 Holding as of December 31 0 100 0 100 0 100
76
Note 20 – Financial liabilities
The group has only variable-rate loan.
Group Parent company EUR 1.000 2023 2022 2023 2022 Long-term bank loans* 33.237 36.565 0 0 Total long-term liabilities 33.237 36.565 0 0 Short-term bank loans* 4.420 1.380 0 0 Total short-term liabilities 4.420 1.380 0 0 Book value of total financial li-37.657 37.945 0 0 abilities Nominal value of financial lia-37.657 37.945 0 0 bilities Fair value of financial liabili-37.657 37.945 0 0 ties
*) Long-term loans are shown without loan costs (EUR 90 thousand as of December 31, 2023) which are
amortized over the term of the loan. EUR 33.327 million - EUR 90 thousand corresponds to long-term and
short-term financial liabilities in the balance sheet as of December 31, 2023.
The financial liabilities relate to loans from credit institutions according to note 20 and are secured by mort-
gages on investment properties with a book value of EUR 96.4 million, see note 12.
Maturity dates for long-term financial liabilities include expected interest payments. Interest payments are
based on the interest rate level as of the beginning of 2023.
Group Parent company EUR 1.000 2023 2022 2023 2022 Maturity between 0 and 1 year 5,770 2,711 0 0 Maturity between 1 and 2 years 2,730 2,678 0 0 Maturity between 2 and 5 years 8,190 7,838 0 0 Maturity after more than 5 years 49,583 47,452 0 0 Total long-term financial liabil-66,273 60,679 0 0 ities
All financial liabilities are denominated in EUR or DKK.
77
The liquidity risk associated with the future maturity of financial liabilities is hedged by the future returns of
investment properties. See also the accumulated minimum lease payments during the non-cancellable period
in note 12.
Loans are recognized at amortized cost.
The group has no unused loan facilities as of December 31, 2023.
Note 21 – Deferred tax liability
Group Parent company EUR 1.000 2023 2022 2023 2022 Deferred tax as of January 1 6,219 6,792 0 0 Used in group taxation 223 0 0 0 Other adjustments -9 -305 0 0 Deferred tax for the year -755 -268 0 0 Deferred tax liability as of De-5,678 6,219 0 0 cember 31 The deferred tax liability is distrib-uted as follows: Investment properties 5,678 6,219 0 0 Total deferred tax liability 5,678 6,219 0 0
The deferred tax is recognized as a long-term liability. The ownership period is expected to exceed 10 years,
and regular disposals of properties and property companies are not part of the group's strategy.
Note 22 - Financial instruments
Group Parent company EUR 1.000 2023 2022 2023 2022 Receivables from tenant 164 221 0 0 Other receivables 2,712 2,669 2,205 1,482 Cash holdings 2,648 7,787 34 2,556 Total financial assets at amortized 5,524 10,677 2,239 4,038 cost
78
Maturity between 1 and 2 years 1,380 1,380 0 0 Maturity between 2 and 5 years 5,520 5,520 0 0 Maturity after more than 5 years 26,337 29,665 0 0 Total long-term financial liabili-33,237 36,565 0 0 ties at amortized cost Short-term financial liabilities 4,420 1,380 88 40 Other short-term liabilities 1,077 1,575 167 16 Debt to associated companies 0 0 7,438 7,008 Total short-term debt at amor-5,497 2,955 7,693 7,064 tized cost
Generally, receivables from leasing and other receivables do not accrue interest. These items are due within
one year. No unique risks are associated with these receivables; see note 16.
Receivables from associated companies and cash holdings are interest-bearing at market level and due within
one year. No special risks are associated with these assets.
The company has financed itself with the following loans:
Loan tranche 1 is a 10-year loan initially amounting to EUR 46,0 million with a variable interest rate, with a
current interest rate as of December 31, 2023, including the interest margin, of approximately 5.4% p.a. (as
of December 31, 2022, the interest rate including the interest margin was approximately 3.5% p.a.)
The nominal remaining debt on the loan is EUR 34,6 million as of December 31, 2023 (as of December 31,
2022, it was EUR 37,9 million).
A change of 1.0 percentage point in the general interest rate level would result in a change in the group's an-
nual interest expense before tax of 346 T.EUR.
The company repays EUR 1.4 million annually on the loan.
Loan tranche 2 is a 20-year annuity loan initially amounting to DKK 23.0 million (EUR 3.1 million) with a
variable interest rate. The current interest rate is approximately 6.4% p.a. as of December 31, 2023, including
an interest margin.
The nominal remaining debt on the loan as of December 31, 2023, is DKK 22.6 million (EUR 3.0 million).
A change of 1.0 percentage point in the general interest rate level would result in a change in the group's an-
nual interest expense before tax of TDKK 226.0 (T.EUR 30.3).
The company repays the loan annually with DKK 1.1 million (T.EUR 155.0). The loan was fully redeemed
in January 2024 in connection with the sale of the property Hesselvang 11, Grenaa.
79
2023 Change in rate of interest (in %) +1.0 Base -1.0 Yearly financial expenses EUR 1,925 1,549 1,173 000 Change in Yearly financial ex-376 0 -376 penses EUR 000 2022 Change in rate of interest (in %) +1.0 Base -1.0 Yearly financial expenses EUR 1,008 624 574 000 Change in Yearly financial ex-384 0 -50 penses EUR 000
The calculation of the change in fair value is based on a change in the short-term interest rate.
Note 23 – Change in debt obligations
Group Parent company EUR 1.000 2023 2022 2023 2022 Opening balance 37.945 43.531 0 1.168 Repayments -3.328 -1.380 0 0 Loan redemptions 0 -4.236 0 -1.168 New loans 3.040 0 0 0 Amortization of loan costs 0 30 0 0 Total 37.657 37.945 0 0 Short-term loan in the balance 4.420 1.380 0 0 Long-term loan in the balance 33.237 36.565 0 0 Total 37.657 37.945 0 0
80
Note 24 – Currency exposure
The parent company's shares are denominated in DKK, while the group's investments, revenues, and ex-
penses are incurred in DKK, SEK, or EUR. Thus, all assets and liabilities are denominated in EUR. There-
fore, the group's equity, and thereby the parent company's ability to distribute dividends, is exposed to
changes in the exchange rate.
Furthermore, the management assesses the currency risk associated with investments in EUR as minimal
compared to DKK.
Note 25 - Cash management and other risks
The group's objective is to ensure the possibility of continued operations to optimize shareholders' returns
and improve the capital structure to minimize financial costs.
The company's ability to accumulate sufficient liquidity depends on the group's operating results and the pos-
sibility of obtaining external financing. The group's ability to pay dividends is limited according to the rules
of the Companies Act, as the company can legally pay dividends only if it has sufficient free liquidity ac-
cording to the company's annual report and if the company, in the board's opinion, has a prudent level of cap-
ital reserves relative to the group's operations and obligations after the distribution.
In addition to liquidity management, the group assesses its capital reserves based on solvency, which is cru-
cial for its ability to obtain external financing. In line with its strategy, the company has a solid capital struc-
ture with relatively low leverage, with a solvency ratio of 56,5% (2022: 57.2%).
Other risks such as credit risk, market risk, currncy risk, interest rate risk and refinancing and liquidity risks
are described on page 22 – 26.
Solvency is calculated as follows.
Group EUR 1.000 2023 2022 Total Equity 57,709 61,210 Total Assets 102,121 106,955 Solidity (in %) 56.5% 57.2%
Note 26 - Contractual obligations
The group has entered into a non-terminable management agreement with Administrationsselskabet Gambit
ApS until December 31, 2028. Besides, the group has only entered into contractual obligations customary for
a real estate company.
81
Note 27 - Pledges and security arrangements
The group's investment properties in Germany, with an accounting value of EUR 91.0 million (2022: EUR
96.0 million), are pledged as security for EUR 34.6 million in bank loans.
There are no other security arrangements.
Note 28 – Contingent liabilities
The parent company is jointly and severally liable for the tax on the taxable income of the group taxation
members. It is also jointly and severally liable for Danish withholding taxes, such as dividend tax, interest
tax, etc. Any subsequent corrections to corporate taxes and withholding taxes may result in the company's
liability being larger.
The company must pay the company administrator 12 months of administration after the property is disposed
of. This obligation ceases when the management agreement expires in 2028.
It is disputed whether tenants, referring to provisions in German legislation, can demand a temporary rent
reduction. Still, it cannot be ruled out that retail tenants unable to carry out their commercial activities may
claim a rent reduction for as long as there has been a lockdown and perhaps even from the beginning of the
COVID-19 crisis. The company has set aside an amount to cover losses. As the company does not know the
final amount that may need to be compensated, liability could be more significant than the amount set aside.
Note 29 - Related parties
Alexander and Kristoffer Thygesen control the group through Drot ApS and Marsk ApS, which together are
the controlling shareholders in Kartago Property ApS and Kartago ApS, owning 39.87% and 11.99% of the
share capital and votes, respectively.
The accounts for German High Street Properties are included in the consolidated accounts of Kartago Prop-
erty ApS.
The group's related parties also include the parent company's board of directors, executive management, and
their close family members. Related parties also include companies in which the individuals mentioned
above have control or joint control.
In addition to the shareholdings mentioned above controlled by Alexander and Kristoffer Thygesen, the
board of directors, executive management, and companies where this group of persons has a controlling in-
fluence hold 1,675 shares.
Transactions with companies controlled by the Thygesen family have only included administration fees, re-
muneration of the director in accordance with the management agreement, and a minor prepayment for ad-
ministration fees, which is usually invoiced at the end of the quarter for the upcoming quarter.
82
Group Parent company EUR 1.000 2023 2022 2023 2022 Administration agreement 601 669 601 669
Remuneration of the board amounted to a total of T.EUR 163 for the year (2022: T.EUR 171).
The executive management's remuneration is EUR 0.12 million and is settled by German High Street Proper-
ties A/S. The executive management is closely related to the Kartago group.
Note 30 – Fair value hierarchy for investment properties and financial instru-
ments
The table below shows classifications of investment properties and financial instruments measured at fair
value*, divided according to the fair value hierarchy:
• Level 1: Quoted prices in active markets for identical assets/liabilities.
• Level 2: Based on inputs other than listed prices that are observable for the asset or liability, either direct
(as prices) or indirect (derived from prices).
• Level 3: Based on data that is not observable in the market.
When calculating the fair value of the Group's liabilities in accordance with level 3 of the fair value hierar-
chy, a correction is made for the Group's own credit rating, taking into account the legal status of the liabili-
ties, and the security in the assets measured at fair value. Consequently, no direct assumptions of discount
factors, etc. are included when measuring liabilities to credit institutions in accordance with level 3 of the fair
value hierarchy for bank loans.
There have been no significant transfers between levels during the fiscal year.
*Bank loan are measured at amortized cost
83
Group - 2023 Balance sheet total EUR 1000 Level 1 Level 2 Level 3 Long-term assets Investment properties 91,000 91,000 Long-term liabilities Bank loans*) 33,237 33,237 Short-term liabilities Bank loans*) 4,420 4,420 Group - 2022 Balance sheet total EUR 1000 Level 1 Level 2 Level 3 Long-term assets Investment properties 96,000 96,000 Long-term liabilities Bank loans*) 36,565 36,565 Short-term liabilities Bank loans*) 1,380 1,380
Note 31 - Subsequent events
According to stock exchange announcement no. 250 of December 29, 2023, the property Hesselvang 11,
8500 Grenaa was sold in January 2024.
According to stock exchange announcement no. 251 of February 1, 2024, the Company's Board of Directors
has decided to attempt to offer the property Schillerstrasse 4, Frankfurt am Main, as a project sale through
Kartago Capital A/S. The project tender will take place for a limited period until 30 September 2024 and at a
sales price of EUR 19.0 million.
As of December 31, 2023, the DSCR (Debt Service Coverage Ratio) has been calculated to be 1.03. The bor-
rower has therefore in March 2024 secured a deposit of EUR 1.5m until January 2025 with the lender to
waive this DSCR clause, as described on page 25 “Refinancing and Liquidity risks”.
84
Property in Leverkusen
Annual reportAuditor's report on audited financial statementsParsePort XBRL Converter2023-01-012023-12-312022-01-012022-12-31529900BT3M81VV58P678Reporting class DOpinionBasis for Opinion2024-04-082024-04-08529900BT3M81VV58P6782023-01-012023-12-31cmn:ConsolidatedMember529900BT3M81VV58P6782023-01-012023-12-31529900BT3M81VV58P6782022-01-012022-12-31529900BT3M81VV58P6782023-01-012023-12-31ifrs-full:SeparateMember529900BT3M81VV58P6782022-01-012022-12-31ifrs-full:SeparateMember529900BT3M81VV58P6782023-12-31529900BT3M81VV58P6782022-12-31529900BT3M81VV58P6782021-12-31ifrs-full:IssuedCapitalMember529900BT3M81VV58P6782022-01-012022-12-31ifrs-full:IssuedCapitalMember529900BT3M81VV58P6782022-12-31ifrs-full:IssuedCapitalMember529900BT3M81VV58P6782021-12-31ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember529900BT3M81VV58P6782022-01-012022-12-31ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember529900BT3M81VV58P6782022-12-31ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember529900BT3M81VV58P6782021-12-31ifrs-full:SharePremiumMember529900BT3M81VV58P6782022-01-012022-12-31ifrs-full:SharePremiumMember529900BT3M81VV58P6782022-12-31ifrs-full:SharePremiumMember529900BT3M81VV58P6782021-12-31ifrs-full:RetainedEarningsMember529900BT3M81VV58P6782022-01-012022-12-31ifrs-full:RetainedEarningsMember529900BT3M81VV58P6782022-12-31ifrs-full:RetainedEarningsMember529900BT3M81VV58P6782021-12-31ifrs-full:EquityAttributableToOwnersOfParentMember529900BT3M81VV58P6782022-01-012022-12-31ifrs-full:EquityAttributableToOwnersOfParentMember529900BT3M81VV58P6782022-12-31ifrs-full:EquityAttributableToOwnersOfParentMember529900BT3M81VV58P6782021-12-31ifrs-full:NoncontrollingInterestsMember529900BT3M81VV58P6782022-01-012022-12-31ifrs-full:NoncontrollingInterestsMember529900BT3M81VV58P6782022-12-31ifrs-full:NoncontrollingInterestsMember529900BT3M81VV58P6782021-12-31529900BT3M81VV58P6782023-01-012023-12-31ifrs-full:IssuedCapitalMember529900BT3M81VV58P6782023-12-31ifrs-full:IssuedCapitalMember529900BT3M81VV58P6782023-01-012023-12-31ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember529900BT3M81VV58P6782023-12-31ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember529900BT3M81VV58P6782023-01-012023-12-31ifrs-full:SharePremiumMember529900BT3M81VV58P6782023-12-31ifrs-full:SharePremiumMember529900BT3M81VV58P6782023-01-012023-12-31ifrs-full:RetainedEarningsMember529900BT3M81VV58P6782023-12-31ifrs-full:RetainedEarningsMember529900BT3M81VV58P6782023-01-012023-12-31ifrs-full:EquityAttributableToOwnersOfParentMember529900BT3M81VV58P6782023-12-31ifrs-full:EquityAttributableToOwnersOfParentMember529900BT3M81VV58P6782023-01-012023-12-31ifrs-full:NoncontrollingInterestsMember529900BT3M81VV58P6782023-12-31ifrs-full:NoncontrollingInterestsMember529900BT3M81VV58P6782023-01-012023-12-31cmn:ConsolidatedMember1529900BT3M81VV58P6782023-01-012023-12-31cmn:ConsolidatedMember1529900BT3M81VV58P6782023-01-012023-12-31cmn:ConsolidatedMember2529900BT3M81VV58P6782023-01-012023-12-31cmn:ConsolidatedMember3529900BT3M81VV58P6782023-01-012023-12-31cmn:ConsolidatedMember4529900BT3M81VV58P6782023-01-012023-12-31cmn:ConsolidatedMember1529900BT3M81VV58P6782023-01-012023-12-31cmn:ConsolidatedMember2529900BT3M81VV58P6782022-01-012022-12-31cmn:ConsolidatedMemberiso4217:EURiso4217:EURxbrli:sharesxbrli:pure