MAIN EVENTS IN Q3 2023
August 4, 2023
Rafer party for the new Ülemiste City Health Center
Mainor Ülemiste and Fund Ehitus held a rafter party for the new Ülemiste City Health Center, introducing the current state of construction to cooperation partners and future tenants. Health Center, which will be completed next year, is a continuation of the first Health Center, which was opened and successfully launched in 2020, and the Ülemiste Surgery Clinic, created in Alma Tominga’s house, and aims to create synergy through new services in the field of personal medicine, surgery, diagnostics, and prevention and rehabilitation.
August 31, 2023
Ülemiste City launched the Green City service, which was awarded the title of Eco-Innovation of the Year
Ülemiste City launched the Green City service – a tool that helps companies collect, monitor and comprehensively analyze their consumption data. The development of the Ülemiste Green City service takes place in two stages. In 2024, the second stage of development and an application supplement will be completed, which will make it easier for companies to calculate the footprint of their employees' commutes. In the future, they also want to show the regions from which people arrive and go to the campus. The Green City service helps to raise general awareness of the field. For example, the data of the entire campus is an important value for service providers to plan their business activities more efficiently. City-wide mobility information about vehicles is also a very important indicator, because transport emissions are something that is not so clearly perceived by people.
On September 27, Tallinn recognized the best companies as part of the Tallinn Entrepreneurship Awards competition, and the freshly launched Green City service, was honored with the title of Eco-Innovation of the Year. Furthermore, the completion of the Alma Tomingas office building and the Öpik quarter was selected among the nominees in the Development Project category.
September 21, 2023
We brought health services even closer to Ülemiste City talents
In cooperation with If Insurance, we presented the health insurance, which is increasingly becoming part of the employee’s motivation package. A significant added value without fringe benefit tax (up to €400) is an excellent opportunity for employers to promote the health of their employees. However, the use of If health insurance is particularly convenient for the Ülemiste City community – the campus top-level health service providers are compactly located only a short walk away, and not having to submit invoices themselves, but by the service provider directly, is making the whole process even more convenient for the health insurance user.
September 21, 2023
B2B offers: a new online platform for the community
As a business campus, we aim to promote cooperation between the companies operating here. For this purpose, we have created a web-based B2B platform, where one can find discounts and other attractive offers extended to all companies operating on campus. Offers are welcomed from on-campus and off-campus companies for products and services that the companies located in Ülemiste City do not offer.
Ülemiste City Key Figures (as of 30.09.2023)
Leasable space 201,300 square meters
Incl. leasable office space 164,000 square meters
Occupancy rate 91.4%
Incl. office's occupancy rate 92.3%
FINANCIAL PERFORMANCE
3Q 2023 - Net profit EUR 1,211 thousand
Net Sales and Net Profit
Expenses
Interest-bearing liabilities
Statement of the management board
The financial and other additional information published in the Interim Report July-September 2023 is true and complete. Consolidated financial statements give a true and fair view of the actual financial position, results of operation and cash flows of the group.
Consolidated financial statements in the report for the period July-September 2023 are not audited.
Ursel Velve
CEO
Tallinn, 31.10.2023
CONSOLIDATED INCOME STATEMENT
(According to IFRS) In thousands Euros
3Q 2022 | 4Q 2022 | 1Q 2023 | 2Q 2023 | 3Q 2023 | |
SALES | 4 067 | 4 607 | 4 576 | 4 278 | 4 421 |
COST OF SALES | -1 632 | -2 318 | -1 755 | -1 348 | -1 404 |
ADMINISTRATIVE EXPENSES | -789 | -899 | -865 | -823 | -859 |
DEPRECIATION | -40 | -24 | -34 | -31 | -31 |
INCOME FROM ASSOCIATE COMPANIES* | 1 164 | 1 011 | 1 202 | 826 | 889 |
OTHER OPERATING INCOME | 3 | 4 | 11 | 3 | 3 |
OTHER OPERATING EXPENSES | -6 | -7 | -4 | -6 | -2 |
OPERATING PROFIT* | 2 767 | 2 374 | 3 131 | 2 899 | 3 017 |
OTHER FINANCE INCOME | 15 | 430 | 89 | 119 | 145 |
INTEREST PAID AND FEES | -772 | -963 | -1 734 | -1 867 | -1 951 |
INCOME TAX | 0 | 0 | 0 | 0 | 0 |
NET PROFIT* | 2 010 | 1 841 | 1 486 | 1 151 | 1 211 |
* Without change of valuation of Mainor Ülemiste AS's and associate companies' investments properties.
CONSOLIATED BALANCE SHEET
(According to IFRS) In thousands Euros
30.09.2022 | 31.12.2022 | 31.03.2023 | 30.06.2023 | 30.09.2023 | |
TANGIBLE AND INTANGIBLE ASSETS | 260 | 239 | 214 | 198 | 162 |
PROPERTY | 181 459 | 196 780 | 198 279 | 200 870 | 204 254 |
OTHER | 8 974 | 9 164 | 9 204 | 9 183 | 9 195 |
FINANCIAL ASSETS | 48 482 | 58 855 | 58 097 | 57 999 | 58 888* |
RECEIVABLES | 2 200 | 2 348 | 2 029 | 1 910 | 2 019 |
CASH | 10 856 | 10 832 | 19 362 | 12 367 | 10 878 |
TOTAL ASSETS | 252 231 | 278 218 | 287 185 | 282 527 | 285 396 |
OWNERS' EQUITY | |||||
SHARE CAPITAL | 18 200 | 18 200 | 18 200 | 18 200 | 18 200 |
MANDATORY RESERVES | 1 920 | 1 920 | 1 920 | 1 920 | 1 920 |
RETAINED EARNINGS | 110 999 | 135 219 | 136 705 | 137 086 | 138 297* |
TOTAL EQUITY | 131 119 | 155 339 | 156 825 | 157 206 | 158 417 |
LIABILITIES | |||||
DEBT | 115 717 | 118 541 | 126 605 | 120 583 | 121 430 |
OTHER LIABILITIES | 1 322 | 676 | 686 | 778 | 834 |
ACCOUNTS PAYABLE | 4 073 | 3 662 | 3 069 | 3 960 | 4 715 |
TOTAL LIABILITIES | 121 112 | 122 879 | 130 360 | 125 321 | 126 979 |
TOTAL LIABILITIES & OWNERS' EQUITY | 252 231 | 278 218 | 287 185 | 282 527 | 285 396 |
* Without change of valuation of Mainor Ülemiste AS's and associate companies' investments properties.
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
In thousands of Euros
Share capital | Statutory reserve | Retained earnings | Total Equity | |
BALANCE AT 31.12.2021 | 18 200 | 1 920 | 106 399 | 126 519 |
DIVIDENDS DECLARED | -1 580 | -1 580 | ||
TOTAL COMPREHENSIVE INCOME FOR THE YEAR | 30 400 | 30 400 | ||
BALANCE AT 31.12.2022 | 18 200 | 1 920 | 135 219 | 155 339 |
DIVIDENDS DECLARED | ||||
TOTAL COMPREHENSIVE INCOME FOR THE YEAR | 1 486 | 1 486 | ||
BALANCE AT 31.03.2023 | 18 200 | 1 920 | 136 705 | 156 825 |
DIVIDENDS DECLARED | -770 | -770 | ||
TOTAL COMPREHENSIVE INCOME FOR THE YEAR | 1 151 | 1 151 | ||
BALANCE AT 30.06.2023 | 18 200 | 1 920 | 137 086 | 157 206 |
DIVIDENDS DECLARED | ||||
TOTAL COMPREHENSIVE INCOME FOR THE YEAR | 1 211 | 1 211 | ||
BALANCE AT 30.09.2023 | 18 200 | 1 920 | 138 297 | 158 417 |
CONSOLIDATED CASH FLOW STATEMENT
In thousands Euros
OPERATING ACTIVITIES | 3Q 2022 | 4Q 2022 | 1Q 2023 | 2Q 2023 | 3Q 2023 | |
NET RESULT FOR THE PERIOD | 2 010 | 1 841 | 1 486 | 1 151 | 1 211 | |
ADJUSTMENT: | ||||||
DEPRECIATION | 40 | 24 | 35 | 31 | 30 | |
INCOME FROM ASSOCIATE COMPANIES | -1 164 | -1 011 | -1 202 | -826 | -889 | |
FINANCIAL INCOME AND EXPENSES | 772 | 963 | 1 646 | 1 747 | 1 805 | |
CHANGE IN OPERATING ASSETS | 71 | -333 | 335 | 242 | -195 | |
CHANGE IN OPERATING LIABILITIES | -2 293 | -646 | -684 | 1 124 | 1 039 | |
INTEREST RECEIVED | 15 | 18 | 33 | 16 | 220 | |
DIVIDENDS RECEIVED AND CASH RECEIVED FOR SHARES IN ASSOCIATE COMPANY | 0 | 0 | 1 960 | 923 | 0 | |
INTEREST PAID AND FEES | -772 | -963 | -1 636 | -1 900 | -2 246 | |
NET CASH FLOW FROM OPERATING ACTIVITIES | -1 321 | -107 | 1 973 | 2 508 | 975 |
INVESTING ACTIVITIES | 3Q 2022 | 4Q 2022 | 1Q 2023 | 2Q 2023 | 3Q 2023 |
INVESTMENTS IN TANGIBLE AND INTANGIBLE ASSETS | -41 | -54 | -9 | -16 | 6 |
PROCEEDS FROM SALE OF TANGIBLE AND INTANGIBLE ASSETS | 0 | 0 | 0 | 0 | 0 |
INVESTMENTS IN INVESTMENT PROPRTIES | -4 586 | -2 347 | -1 499 | -2 695 | -3 317 |
LOANS GRANTED | 0 | 0 | 0 | 0 | 0 |
REPAYMENT OF LOANS GRANTED | 0 | 0 | 0 | 0 | 0 |
ACQUISITION OF ASOCIATES | 0 | 0 | 0 | 0 | 0 |
CASH FLOWES FROM INVESTING ACTIVITIES | -4 627 | -2 401 | -1 508 | -2 711 | -3 311 |
FINANCING ACTIVITIES | 3Q 2022 | 4Q 2022 | 1Q 2023 | 2Q 2023 | 3Q 2022 |
BOND ISSUE/REDEMPTION | 0 | 0 | 8 483 | -6 377 | 0 |
INCREASE IN LONG-TERM LOANS | 5 546 | 3 216 | 301 | 1 228 | 1 710 |
DECREASE IN LONG-TERM LOANS | -745 | -732 | -719 | -873 | -863 |
DIVIDENDS PAID | 0 | 0 | 0 | -770 | 0 |
CASH FLOWS FROM FINANCING ACTIVITIES | 4 801 | 2 484 | 8 065 | -6 792 | 847 |
TOTAL CASH FLOW | -1 147 | -24 | 8 530 | -6 995 | -1 489 |
CASH AND CASH EQUIVALENTS AT PERIOD-START | 12 003 | 10 856 | 10 832 | 19 362 | 12 367 |
CHANGE IN CASH AND CASH EQUIVALENTS | -1 147 | -24 | 8 530 | -6 995 | -1 489 |
CASH AND CASH EQUIVALENTS AT PERIOD-END | 10 856 | 10 832 | 19 362 | 12 367 | 10 878 |