Market announcement
Hepsor AS
LEI code
254900NNCQC3L9WR9P45
Size of the entity
Medium group
Economic activities
Professional, Scientific and Technical Activities
Industry sector(s)
Alternative Investment Fund Manager
Country of registered office
Estonia
General information
Categories
Management interim statement or quarterly financial report
Unique data record identifier
17884
Submission date and time
29.10.2025 07:00:00
Content of announcement in Estonian
Title
Hepsor AS 2025 III kvartali ja üheksa kuu konsolideeritud auditeerimata vahearuanne
Message
Hepsori 2025. aasta III kvartali konsolideeritud müügitulu oli 8,8 miljonit
eurot (III kvartal 2024: 20,4 miljonit eurot) ja aruandeaasta esimese üheksa kuu
müügitulu oli 30,9 miljonit eurot (9 kuud 2024: 27,9 miljonit eurot). 2025.
aasta esimese üheksa kuuga oleme klientidele üle andnud 119 kodu (9 kuud
2024: 142 kodu), millest III kvartalis 17 kodu (III kvartal 2024: 96 kodu).
Kontserni kolmanda kvartali puhaskasumiks kujunes 1,2 miljonit eurot (III
kvartal 2024: 2,7 miljonit eurot), sealhulgas emaettevõtte omanikele kuuluv
puhaskasum oli 1,1 miljonit eurot (III kvartal 2024: 1,4 miljonit eurot) ja
kontserni üheksa kuu puhaskasum oli 1,5 miljonit eurot (9 kuud 2024: 1,2
miljonit eurot) sellest emaettevõtte omanikele kuuluv puhaskasum oli 0,9
miljonit eurot (9 kuud 2024: puhaskahjum 0,2 miljonit eurot).
Aruandeperioodi majandustulemusi mõjutas oluliselt Paevälja 5, 7 ja 9 ning Narva
mnt 150 ja 150a kinnistute müük kontserni 50% osalusega ühisettevõttele Hepsor
SOF OÜ. Tehingute kogumaksumus oli 9,0 miljonit eurot, millele lisandus
käibemaks. Tehingudest realiseerus teises ja kolmandas kvartalis kasumit 1,8
miljonit eurot. Ülejäänud kinnistute müügist saadav kasum realiseerub
arendusprojekti lõppfaasis vastavalt korterite müügitempole.
08. oktoobril teavitas Hepsor, et valmistab koostöös LHV Pangaga ette
võlakirjaprogrammi ning plaanib viia võlakirjad kauplemisele Nasdaq Tallinna
börsi põhinimekirjas. Finantsinspektsiooni poolt prospekti kinnitamise,
võlakirjade pakkumise alguse ja tingimuste kohta anname teavet edaspidi.
21. mail toimunud Hepsori aktsionäride üldkoosolekul otsustati maksta
aktsionäridele 2025. aastal eelnevate perioodide kasumist dividendidena välja
0,26 eurot aktsia kohta kokku 1,0 miljon eurot. Dividendid maksti aktsionäridele
välja käesoleva aasta 19. augustil. Dividendimaksega kaasnev tulumaksukulu oli
0,3 miljonit eurot.
Elukondlikud arendusprojektid
2025. kolmandas kvartalis lisandus Hepsori arendusportfelli elamuarendusprojekt
Riias, aadressil Starta 17, kuhu on kavas mitmes etapis rajada 255 uut kodu.
Seisuga 30. september 2025 on kontsernil müügis kokku 10 elamuarendusprojekti,
millest viis on valminud ning viis on kas ehitusfaasis või mille ehitusega on
plaanis alustada veel 2025. aastal. Valminud elamuarendusprojektides on kokku
rajatud 355 uut kodu ja 453 m² äripinda. Aruandekuupäeva seisuga on neist müüdud
(asjaõiguslepingute või broneerimislepingutega) 87% ehk 309 kodu. Vaatamata
majanduskeskkonnast tulenevale tarbijate ebakindlusele on nõudlus kontserni
arendusprojektide järele püsinud stabiilsena, mis näitab klientide jätkuvat
usaldust meie arenduste vastu.
Seisuga 30.09.2025 on kontsernil ehituses 374 uut kodu, millest 173 kodu Lätis
ja 201 kodu Eestis.
Ärikinnisvara
2024. aastal alustasime Riias aadressil Ulbrokas 34, mitmefunktsioonilise
ärihoone StokOfiss U34 ehitust. Hoone üüripind on 8 740 m2. Juulis 2025. aastal
väljastati hoonele osaline kasutusluba. Seisuga 30.09.2025 on üürilepingute
kaetud 70% kogu üüritavast pinnast. Seisuga 30.09.2025 on Hepsori valmis
ärikinnisvara portfellist üürilepingutega kaetud 80% kogu üüritavast pinnast.
Kanada
Hepsori Kanada äritegevuseks on arendusprojektidele detailplaneeringu toestamine
ja seeläbi suurema ehitusõiguse saavutamine. Seisuga 30.09.2025 on kontsern
investeerinud viite arendusprojekti. 2025. aasta augustis jõustus Toronto
linnavolikogu otsus, millega anti ehitusõigus esimesele Hepsori, Weston Roadi
nimelisele arendusprojektile. Toronto linnavolikogu otsus näeb ette kahe 35- ja
39-korruselise kortermaja rajamist. Detailplaneeringu käigus õnnestus tõsta
ehitusmahtu 27 000 m2-ilt 62 000 m2-ni.
Tulevikuvaade
2025. aasta neljandas kvartalis alustame kahe arendusprojekti ehitusega Riia
linnas:
* Veidema kvartali I etapi ehitustöid, aadressil Ganibu Dambis 17a, kus on
plaanis kontorlao ehk stock-office-tüüpi arendusprojekt;
* Kirsu Kalna Majas elamuarendusprojekt - käesoleva aasta kolmandas kvartalis
alustasime arendusprojekti eelmüügiga ning neljandas kvartalis on kavas
alustada kahe kortermaja ehitusega aadressil Eizhenijas iela 18, kokku 54
kodu.
2026. aasta esimesel poolaastal on kavas alustada nelja uue arendusprojekti
ehitust - Eestis kahe elamu- ja ühe ärikinnisvaraprojektiga ning Lätis ühe
elamuarendusprojektiga:
* V7 elamuarendusprojekt, aadressil Võistluse 7, Tallinn - Hepsori esimene
puitkandekonstruktsiooniga kaheksa korteriga elamu.
* Paevälja kvartal I etapp - 2026. aasta teises kvartalis plaanime alustada
93 korteri ja 918 m(2) äripinna ehitust aadressil Paevälja 5, 7, 9.
* Rae vallas, aadressil Vana-Tartu mnt 49, alustame Peetri ärikeskuse ehitust.
Hoonesse on planeeritud 3 551 m² üüritavat pinda, millest 88% on juba
üürilepingutega kaetud.
* Riias, aadressil Starta 17, alustame elamuarendusprojekti ehitust, mille
käigus valmib mitmes etapis kokku 255 uut kodu.
Hepsor teavitab, et plaanib 13. novembril Eestis ja 14. novembril Lätis
sügistalvist investorkohtumist, kus ettevõtte juht Martti Krass annab ülevaate
majandustulemustest, arendusportfellist ning ettevõtte kavandatavatest
investeeringutest ja võlakirjaprogrammist. Osaleda võivad kõik soovijad, andes
oma osalusest märku [email protected] (mailto:[email protected]).
Täispika 2025 III kvartali ja üheksa kuu konsolideeritud auditeerimata
vahearuandega saab tutvuda Hepsori kodulehel:
https://hepsor.ee/investorile/aktsia/aruandedjaesitlused/
Konsolideeritud finantsseisundi aruanne
-------------------------------------------------------------------------------
tuhandetes eurodes 30.09.2025 31.12.2024 30.09.2024
-------------------------------------------------------------------------------
----------------------------------------------+----------+----------+----------
Varad | | |
----------------------------------------------+----------+----------+----------
Käibevarad | | |
----------------------------------------------+----------+----------+----------
Raha ja raha ekvivalendid | 1 867| 6 249| 6 830
----------------------------------------------+----------+----------+----------
Nõuded ja ettemaksed | 1 796| 761| 2 054
----------------------------------------------+----------+----------+----------
Lühiajalised laenunõuded | 0| 200| 511
----------------------------------------------+----------+----------+----------
Varud | 53 994| 64 141| 77 000
----------------------------------------------+----------+----------+----------
Käibevarad kokku | 57 657| 71 351| 86 395
----------------------------------------------+----------+----------+----------
Põhivarad | | |
----------------------------------------------+----------+----------+----------
Materiaalne põhivara | 274| 288| 138
----------------------------------------------+----------+----------+----------
Immateriaalne põhivara | 1| 2| 3
----------------------------------------------+----------+----------+----------
Kinnisvarainvesteering | 7 980| 7 980| 0
----------------------------------------------+----------+----------+----------
Finantsinvesteeringud | 7 550| 6 424| 4 293
----------------------------------------------+----------+----------+----------
Investeeringud ühisettevõtetesse | 1| 0| 0
----------------------------------------------+----------+----------+----------
Pikaajalised laenunõuded | 6 572| 2 428| 2 302
----------------------------------------------+----------+----------+----------
Muud pikaajalised nõuded | 631| 340| 311
----------------------------------------------+----------+----------+----------
Põhivarad kokku | 23 009| 17 462| 7 047
----------------------------------------------+----------+----------+----------
Varad kokku | 80 666| 88 813| 93 442
----------------------------------------------+----------+----------+----------
Kohustised ja omakapital | | |
----------------------------------------------+----------+----------+----------
Lühiajalised kohustised | | |
----------------------------------------------+----------+----------+----------
Lühiajalised laenukohustised | 8 192| 23 336| 24 726
----------------------------------------------+----------+----------+----------
Lühiajalised rendikohustised | 13| 52| 35
----------------------------------------------+----------+----------+----------
Ettemaksed klientidelt | 1 211| 724| 940
----------------------------------------------+----------+----------+----------
Võlad tarnijatele ja muud võlad | 5 255| 6 542| 8 715
----------------------------------------------+----------+----------+----------
Lühiajalised kohustised kokku | 14 671| 30 654| 34 416
----------------------------------------------+----------+----------+----------
Pikaajalised kohustised | | |
----------------------------------------------+----------+----------+----------
Pikaajalised laenukohustised | 36 720| 31 352| 32 571
----------------------------------------------+----------+----------+----------
Pikaajalised rendikohustised | 162| 162| 29
----------------------------------------------+----------+----------+----------
Muud pikaajalised kohustised | 7 500| 4 635| 4 340
----------------------------------------------+----------+----------+----------
Pikaajalised kohustised kokku | 44 382| 36 149| 36 940
----------------------------------------------+----------+----------+----------
Kohustised kokku | 59 053| 66 803| 71 356
----------------------------------------------+----------+----------+----------
Omakapital | | |
----------------------------------------------+----------+----------+----------
Aktsiakapital | 3 913| 3 855| 3 855
----------------------------------------------+----------+----------+----------
Ülekurss | 8 917| 8 917| 8 917
----------------------------------------------+----------+----------+----------
Reservkapital | 385| 385| 385
----------------------------------------------+----------+----------+----------
Jaotamata kasum | 8 398| 8 853| 8 929
----------------------------------------------+----------+----------+----------
Omakapital kokku | 21 613| 22 010| 22 086
----------------------------------------------+----------+----------+----------
sh emaettevõtte omanikele kuuluv omakapital | | |
kokku | 21 323| 20 912| 20 664
----------------------------------------------+----------+----------+----------
sh vähemusosanikele kuuluv omakapital kokku | 290| 1 098| 1 422
----------------------------------------------+----------+----------+----------
Kohustised ja omakapital kokku | 80 666| 88 813| 93 442
----------------------------------------------+----------+----------+----------
Konsolideeritud koondkasumi aruanne
-------------------------------------------------------------------------------
tuhandetes eurodes III kvartal III kvartal
9 kuud 2025 9 kuud 2024 2025 2024
-------------------------------------------------------------------------------
---------------------------+-----------+-----------+-------------+-------------
Müügitulu | 30 888| 27 855| 8 825| 20 433
---------------------------+-----------+-----------+-------------+-------------
Müüdud kaupade ja teenuste| | | |
kulu (-) | -25 946| -23 624| -6 743| -16 579
---------------------------+-----------+-----------+-------------+-------------
Brutokasum | 4 942| 4 231| 2 082| 3 854
---------------------------+-----------+-----------+-------------+-------------
Turustuskulud (-) | -676| -603| -228| -213
---------------------------+-----------+-----------+-------------+-------------
Üldhalduskulud (-) | -1 356| -1 342| -438| -453
---------------------------+-----------+-----------+-------------+-------------
Muud äritulud | 314| 84| 232| 14
---------------------------+-----------+-----------+-------------+-------------
Muud ärikulud (-) | -211| -36| -45| -12
---------------------------+-----------+-----------+-------------+-------------
Ärikasum/-kahjum | 3 013| 2 334| 1 603| 3 190
---------------------------+-----------+-----------+-------------+-------------
Finantstulud | 322| 262| 165| 61
---------------------------+-----------+-----------+-------------+-------------
Finantskulud (-) | -1 527| -1 419| -525| -548
---------------------------+-----------+-----------+-------------+-------------
Kasum enne tulumaksu | 1 808| 1 177| 1 243| 2 703
---------------------------+-----------+-----------+-------------+-------------
Tulumaks | -283| 0| 0| 0
---------------------------+-----------+-----------+-------------+-------------
Aruandeperioodi puhaskasum| 1 525| 1 177| 1 243| 2 703
---------------------------+-----------+-----------+-------------+-------------
Emaettevõtte omanikele| | | |
kuuluv osa puhaskasumis/- | | | |
kahjumis | 937| -155| 1 133| 1 371
---------------------------+-----------+-----------+-------------+-------------
Vähemusosalusele | | | |
kuuluv osa puhaskasumis/- | | | |
kahjumis | 588| 1 332| 110| 1 332
---------------------------+-----------+-----------+-------------+-------------
| | | |
---------------------------+-----------+-----------+-------------+-------------
Koondkasum/- kahjum | | | |
---------------------------+-----------+-----------+-------------+-------------
Omanikuvahetusega seotud | | | |
muutused | -81| 76| -81| 0
---------------------------+-----------+-----------+-------------+-------------
Vähemusosaluse varjatud | | | |
tuletisinstrumentide | | | |
väärtuse muutus | -534| -1 203| -106| -1 203
---------------------------+-----------+-----------+-------------+-------------
Valuutakursi vahed | | | |
välisettevõtete | | | |
ümberarvestusel | -375| -130| -83| -130
---------------------------+-----------+-----------+-------------+-------------
Aruandeperioodi muu | | | |
koondkasum kokku | -990| -1 257| -270| -1 333
---------------------------+-----------+-----------+-------------+-------------
Emaettevõtte omanikele| | | |
kuuluv osa muu | | | |
koondkasumis/-kahjumis | 418| -174| 759| -130
---------------------------+-----------+-----------+-------------+-------------
Vähemusosalusele | | | |
kuuluv osa koondkasumis | -1 408| -1 083| -1 029| -1 203
---------------------------+-----------+-----------+-------------+-------------
| | | |
---------------------------+-----------+-----------+-------------+-------------
Aruandeperioodi koondkasum| | | |
kokku | 535| -80| 973| 1 370
---------------------------+-----------+-----------+-------------+-------------
Emaettevõtte omanikele| | | |
kuuluv osa koondkasumis/- | | | |
kahjumis | 1 355| -329| 1 892| 1 241
---------------------------+-----------+-----------+-------------+-------------
Vähemusosalusele | | | |
kuuluv osa koondkasumis/- | | | |
kahjumis | -820| 249| -919| 129
---------------------------+-----------+-----------+-------------+-------------
| | | |
---------------------------+-----------+-----------+-------------+-------------
Kasum aktsia kohta | | | |
---------------------------+-----------+-----------+-------------+-------------
Tava (eurot aktsia | | | |
kohta) | 0,24| 0,59| 0,29| 0,36
---------------------------+-----------+-----------+-------------+-------------
Lahustatud (eurot | | | |
aktsia kohta) | 0,24| 0,59| 0,29| 0,36
---------------------------+-----------+-----------+-------------+-------------
Martti Krass
Juhatuse liige
Telefon: +372 5692 4919
e-post: [email protected] (mailto:[email protected])
Hepsor AS (www.hepsor.ee
(https://www.globenewswire.com/Tracker?data=8hs4PUlwLcMQQ2B9WtUf3eTciFK6dPPJ-
ORmlTJjJTS53vsBhIwHZPbS8GwF_B0GhzjeCzGHXeEHKDoC_AIp8vwensyfPg9HBzDamx2gb3Jcbe3ZO
jb_djx_pVQhhJ66UDhmyzGZAReLq87g2FVH_vcacVmZ3jHI4G6sThrlTH8TzZfX85QQf9u4OmVaQm9_5
WNbJZvOuHNEoMTaxtInd47gHE40_4X4-
RAQsTa_yGrMfILiJiGhrCSKvVHSC1feNtbX2D8lbs6sQinrgQV2swB_PGOvW6FlBbREb3JxpQOTRZYEd
KAETiPv372ujyui1BBWTRL7YM7WFBLgEFmJYyLWERfd5ud2hmzkvtLV30PLH65hxwLWYZAURdV7WbtWK
8ECbTXC81ct53ByPz8GdR6rUWfuY_U7hguAe4a09nkmdgqZQ7wkXfIVpEz4iesxEEnxcj8yIp67-
YfiwTjN9e7ikc0LreTLEZDPmTj7vbUvRujUn9Ekn2eQ4DpynbyUDQtPX-
zJfaNgQzVe2QVjmVT0c1x_RUfo24YPxlz51E69ut0QkIvyvIqmsM5oy83UgTQMtzWTRoZHLG3Z31CXfK
zKukIfa81mZWEXRMvWrRIttawuEz89guONyxM3SogUKoBImouHfz5vknQNx8CtzIopoqPi67ylm5FvAz
634oCYKbj-gjko-
vziDVrna0le8L6dOS1EkrFjS_wxcYqZCYovwVXxhXF6mgbufH_F2rjtFKzM581Y5qCTqx_boB1XoDfY9
wCZrft3y_GjPmfpAXKFYVarCiz86g_T6fWCLy-
6PHOB6uwujdc7no7Inrwr0nYZbpsBzEQFTTlsZADmjx6Vw--4OIElSpIGuuNsKwWvxAjr7X7OgOEsM_-
DlfHyymgsgOyBJscjLaALfJWg6lHrIHhxv-CJRQvd5fQRvXOikyqJbskabhdfxZYxoUi5x-dJ9uYLMMG
dIGxfXgrFje25qhAdFdORQmgGJ3kEaABraCNaGQGdeiuFW3874aUjA-5H9GQKhZk4CpXAufdau01P58Z
mAjq_AH2kAA7DwLiuWU08c2oz9O_j-0la9EZvod0naok26p_UFAcly7nJUn1rCg7zpHga-6tN-IBdna6
eOC5K3TbrKVx_6j2H75OQFfL8GbpevwGFcHP6vePDxfLjZMR1Z8QX-kTzSh0e7t_E2uyyCQ1mpzA7CmI
lPDfIDM1P8hd7Q0QFEFvcTmQZK47UXyZLqn3w_298Gnj0VEsLKfKbxLFD6OuE4KcjLN91zFhNBIF-m2j
Q4kyRD5J3iyVlCG1NyZ4EGhs63PshxndfkV9AYs-rJeX56uQj8v2H5Xw83emy7fRJNZ4sW0VsgxGFvoB
LELA4Um7Vj1S2NrG7z3osCQXUMPdVM8OqfS97vv7Kz0Urkho3bul0FyOn6OCTY-faOKRXC_CTe5JDyId
dsp1YnSTsN2ey9bmYW1nex8ubv9N9-quCKQ2wHIiX9w==)) on elu- ja ärikondliku
kinnisvara arendaja. Kontsern tegutseb Eestis, Lätis ja Kanadas. Neljateistkümne
tegutsemisaasta jooksul oleme loonud 2 003 kodu ja ligi 44 787 m(2) äripindasid.
Hepsor on esimese arendajana Balti riikides rakendanud mitmeid uuenduslikke
insener-tehnilisi lahendusi, mis muudavad ettevõtte rajatavad hooned
energiasäästlikumaks ja seeläbi keskkonnasõbralikumaks. Ettevõtte portfellis on
kokku 25 arendusprojekti kogupindalaga 178 200 m(2). Lisaks tegutseb kontsern
viies Kanada projektis, kus põhitegevuseks on maa detailplaneeringute koostamine
ning seeläbi suurema ehitusõiguse saavutamine.
Content of announcement in English
Title
Hepsor AS consolidated unaudited interim report for Q3 2025 and nine months
Message
Hepsor's consolidated revenue for the third quarter of 2025 was 8.8 million
euros (Q3 2024: 20.4 million euros) and the revenue for the first nine months of
2025 was 30.9 million euros (9M 2024: 27.9 million euros). During the first nine
months of 2025, 119 homes were handed over to customers (9M 2024: 142 homes),
including 17 homes in the third quarter (Q3 2024: 96 homes).
The Group's net profit for the third quarter amounted to 1.2 million euros (Q3
2024: 2.7 million euros), including net profit attributable to the owners of the
parent company of 1.1 million euros (Q3 2024: 1.4 million euros) and the net
profit for the first nine months of 2025 was 1.5 million euros (9M 2024: 1.2
million euros) of which net profit attributable to owners of the parent company
was 0.9 million euros (9M 2024: net loss 0.2 million euros).
The financial results of the reporting period were significantly affected by the
sale of properties located at Paevälja 5, 7 and 9, and Narva mnt 150 and 150a,
to the joint venture Hepsor SOF OÜ, in which the Group holds a 50% interest. The
total transaction value amounted to EUR 9.0 million, excluding VAT. The
transactions generated a profit of EUR 1.8 million, which was recognised in the
second and third quarters. The profit from the sale of the remaining properties
will be recognised in the final stage of the development project in line with
the pace of apartment sales.
On 8 October 2025, Hepsor announced that in cooperation with AS LHV Pank, the
Group is preparing a bond programme and plans to list the bonds on the Main List
of Nasdaq Tallinn Stock Exchange. Information the approval of the prospectus by
the Estonian Financial Supervision and Resolution Authority, as well as the
start and terms of the bond offering, will be disclosed in due course.
At the General Meeting of Shareholders held on 21 May, it was resolved to pay
dividends to shareholders in 2025 from the profit of previous periods in the
amount of EUR 0.26 per share, totalling 1.0 million euros. The dividends were
paid to shareholders on 19 August of the current year. The income tax expense
related to the dividend payment amounted to 0.3 million euros.
Residential development projects
In the third quarter of 2025, a new residential development project located in
Riga at Starta 17 was added to Hepsor's development portfolio. The project
foresees the construction of 255 new homes in several stages.
As at 30 September 2025, the Group had a total of 10 residential development
projects on sale, of which five had been completed and five were either under
construction or scheduled to start construction later in 2025. In completed
residential development projects, a total of 355 new homes and 453 m² of
commercial space have been built. As of the reporting date, 87% of these, or
309 homes, have been sold under property rights or reservation agreements.
Despite consumer uncertainty arising from the economic environment, demand for
the Group's development projects has remained stable, demonstrating customers'
continued confidence in our developments.
As at 30 September 2025, the Group had 374 new homes under construction,
including 173 in Latvia and 201 in Estonia.
Commercial real estate
In 2024, we started the construction of StokOfiss U34, a multifunctional
commercial building at Ulbrokas 34 in Riga. The leasable area of the building is
8,740 m2. In July 2025, a partial occupancy permit for the building was issued.
As of 30 September 2025, 70% of the total leasable area of StokOfiss U34 and
80% of the Group's completed commercial real estate portfolio is covered by
lease agreements.
Canada
Hepsor's Canadian operations focus on supporting detailed land-use planning for
development projects, thereby securing increased building rights. As of 30
September 2025, the Group has invested in five development projects. In August
2025, a decision by the Toronto City Council came into effect, granting building
rights for Hepsor's first Weston Road development project. The City Council's
decision provides for the construction of two residential towers of 35 and 39
storeys. During the detailed planning process, the building volume was
successfully increased from 27,000 m² to 62,000 m².
Future outlook
In the fourth quarter of 2025, the Group will commence construction of two
development projects in Riga:
* Veidema quarter, stage I, located at Ganibu dambis 17a - a stock-office type
development project combining office and warehouse functions;
* Kirsu Kalna Majas residential development project, located at Eizhenijas iela
18 - pre-sales began in the third quarter of the year, and in the fourth
quarter the construction of two apartment buildings with a total of 54 homes
is planned to begin.
In the first half of 2026, the Group plans to launch construction of four new
development projects - two residential and one commercial real estate project in
Estonia, and one residential project in Latvia:
* V7 residential development project, located at Võistluse 7, Tallinn -
Hepsor's first residential building with a timber frame structure,
comprising eight apartments;
* Paevälja quarter, stage I - construction of 93 apartments and 918 m² of
commercial space at Päevälja 5, 7 and 9 is scheduled to begin in the second
quarter of 2026;
* Peetri business centre, located at Vana-Tartu mnt 49, Rae Parish - the
building will include 3,551 m² of leasable area, 88% of which is already
covered by lease agreements;
* Starta 17 residential development project in Riga - construction will begin
in stages, with a total of 255 new homes to be completed.
Hepsor announces that it plans to hold an autumn-winter investor meeting on
November 13 in Estonia and November 14 in Latvia, where the Group's CEO, Martti
Krass, will give an overview of Group's financial results, development
portfolio, as well as planned investments and bond program. Anyone interested is
welcome to participate by notifying [email protected] (mailto:[email protected]).
The full unaudited consolidated interim report for Q3 and the nine months of
2025 is available on Hepsor's website:
https://hepsor.ee/en/for-investors/stock/reports-2/
Consolidated statement of financial position
--------------------------+-----------------+----------------+-----------------
in thousands of euros |30 September 2025|31 December 2024|30 September 2024
--------------------------+-----------------+----------------+-----------------
--------------------------+-----------------+----------------+-----------------
Assets | | |
--------------------------+-----------------+----------------+-----------------
Current assets | | |
--------------------------+-----------------+----------------+-----------------
Cash and cash equivalents| 1,867| 6,249| 6,830
--------------------------+-----------------+----------------+-----------------
Trade and other | | |
receivables | 1,796| 761| 2,054
--------------------------+-----------------+----------------+-----------------
Current loan receivables | 0| 200| 511
--------------------------+-----------------+----------------+-----------------
Inventories | 53,994| 64,141| 77,000
--------------------------+-----------------+----------------+-----------------
Total current assets | 57,657| 71,351| 86,395
--------------------------+-----------------+----------------+-----------------
Non-current assets | | |
--------------------------+-----------------+----------------+-----------------
Property, plant and | | |
equipment | 274| 288| 138
--------------------------+-----------------+----------------+-----------------
Intangible assets | 1| 2| 3
--------------------------+-----------------+----------------+-----------------
Investment properties | 7,980| 7,980| 0
--------------------------+-----------------+----------------+-----------------
Financial investments | 7,550| 6,424| 4,293
--------------------------+-----------------+----------------+-----------------
Investments in joint | | |
ventures | 1| 0| 0
--------------------------+-----------------+----------------+-----------------
Non-current loan | | |
receivables | 6,572| 2,428| 2,302
--------------------------+-----------------+----------------+-----------------
Other non-current | | |
receivables | 631| 340| 311
--------------------------+-----------------+----------------+-----------------
Total non-current assets | 23,009| 17,462| 7,047
--------------------------+-----------------+----------------+-----------------
Total assets | 80,666| 88,813| 93,442
--------------------------+-----------------+----------------+-----------------
Liabilities and equity | | |
--------------------------+-----------------+----------------+-----------------
Current liabilities | | |
--------------------------+-----------------+----------------+-----------------
Loans and borrowings | 8,192| 23,336| 24,726
--------------------------+-----------------+----------------+-----------------
Current lease liabilities| 13| 52| 35
--------------------------+-----------------+----------------+-----------------
Prepayments from | | |
customers | 1,211| 724| 940
--------------------------+-----------------+----------------+-----------------
Trade and other payables | 5,255| 6,542| 8,715
--------------------------+-----------------+----------------+-----------------
Total current liabilities| 14,671| 30,654| 34,416
--------------------------+-----------------+----------------+-----------------
Non-current liabilities | | |
--------------------------+-----------------+----------------+-----------------
Loans and borrowings | 36,720| 31,352| 32,571
--------------------------+-----------------+----------------+-----------------
Non-current lease | | |
liabilities | 162| 162| 29
--------------------------+-----------------+----------------+-----------------
Other non-current | | |
liabilities | 7,500| 4,635| 4,340
--------------------------+-----------------+----------------+-----------------
Total non-current | | |
liabilities | 44,382| 36,149| 36,940
--------------------------+-----------------+----------------+-----------------
Total liabilities | 59,053| 66,803| 71,356
--------------------------+-----------------+----------------+-----------------
Equity | | |
--------------------------+-----------------+----------------+-----------------
Share capital | 3,913| 3,855| 3,855
--------------------------+-----------------+----------------+-----------------
Share premium | 8,917| 8,917| 8,917
--------------------------+-----------------+----------------+-----------------
Reserves | 385| 385| 385
--------------------------+-----------------+----------------+-----------------
Retained earnings | 8,398| 8,853| 8,929
--------------------------+-----------------+----------------+-----------------
Total equity | 21,613| 22,010| 22,086
--------------------------+-----------------+----------------+-----------------
incl. total equity | | |
attributable to owners of| | |
the parent | 21,323| 20,912| 20,664
--------------------------+-----------------+----------------+-----------------
incl. non-controlling | | |
interest | 290| 1,098| 1,422
--------------------------+-----------------+----------------+-----------------
Total liabilities and | | |
equity | 80,666| 88,813| 93,442
--------------------------+-----------------+----------------+-----------------
Consolidated statement of profit and loss and other comprehensive income
-----------------------------------------------+-------+-------+-------+-------
in thousands of euros |9M 2025|9M 2024|Q3 2025|Q3 2024
-----------------------------------------------+-------+-------+-------+-------
| |
-----------------------------------------------+-------+-------+-------+-------
Revenue | 30,888| 27,855| 8,825| 20,433
-----------------------------------------------+-------+-------+-------+-------
Cost of sales (-) |-25,946|-23,624| -6,743|-16,579
-----------------------------------------------+-------+-------+-------+-------
Gross profit | 4,942| 4,231| 2,082| 3,854
-----------------------------------------------+-------+-------+-------+-------
Marketing expenses (-) | -676| -603| -228| -213
-----------------------------------------------+-------+-------+-------+-------
Administrative expenses (-) | -1,356| -1,342| -438| -453
-----------------------------------------------+-------+-------+-------+-------
Other operating income | 314| 84| 232| 14
-----------------------------------------------+-------+-------+-------+-------
Other operating expenses (-) | -211| -36| -45| -12
-----------------------------------------------+-------+-------+-------+-------
Operating profit (-loss) of the year | 3,013| 2,334| 1,603| 3,190
-----------------------------------------------+-------+-------+-------+-------
Financial income | 322| 262| 165| 61
-----------------------------------------------+-------+-------+-------+-------
Financial expenses (-) | -1,527| -1,419| -525| -548
-----------------------------------------------+-------+-------+-------+-------
Profit before tax | 1,808| 1,177| 1,243| 2,703
-----------------------------------------------+-------+-------+-------+-------
Corporate income tax | -283| 0| 0| 0
-----------------------------------------------+-------+-------+-------+-------
Net profit (-loss) for the year | 1,525| 1,177| 1,243| 2,703
-----------------------------------------------+-------+-------+-------+-------
Attributable to owners of the parent | 937| -155| 1,133| 1,371
-----------------------------------------------+-------+-------+-------+-------
Non-controlling interest | 588| 1,332| 110| 1,332
-----------------------------------------------+-------+-------+-------+-------
| | | |
-----------------------------------------------+-------+-------+-------+-------
Other comprehensive income (-loss) | | | |
-----------------------------------------------+-------+-------+-------+-------
Changes related to change of ownership | -81| 76| -81| 0
-----------------------------------------------+-------+-------+-------+-------
Change in value of embedded derivatives with | | | |
minority shareholders | -534| -1,203| -106| -1,203
-----------------------------------------------+-------+-------+-------+-------
The effects of changes in foreign exchange | | | |
rates | -375| -130| -83| -130
-----------------------------------------------+-------+-------+-------+-------
Other comprehensive income (-loss) for the | | | |
period | -990| -1,257| -270| -1,333
-----------------------------------------------+-------+-------+-------+-------
Attributable to owners of the parent | 418| -174| 759| -130
-----------------------------------------------+-------+-------+-------+-------
Non-controlling interest | -1,408| -1,083| -1,029| -1,203
-----------------------------------------------+-------+-------+-------+-------
| | | |
-----------------------------------------------+-------+-------+-------+-------
Comprehensive income (-loss) for the period | 535| -80| 973| 1,370
-----------------------------------------------+-------+-------+-------+-------
Attributable to owners of the parent | 1,355| -329| 1,892| 1,241
-----------------------------------------------+-------+-------+-------+-------
Non-controlling interest | -820| 249| -919| 129
-----------------------------------------------+-------+-------+-------+-------
| | | |
-----------------------------------------------+-------+-------+-------+-------
Earnings per share | | | |
-----------------------------------------------+-------+-------+-------+-------
Basic (euros per share) | 0.24| 0.59| 0.29| 0.36
-----------------------------------------------+-------+-------+-------+-------
Diluted (euros per share) | 0.24| 0.59| 0.29| 0.36
-----------------------------------------------+-------+-------+-------+-------
Martti Krass
Juhatuse liige
Telefon: +372 5692 4919
e-post: [email protected] (mailto:[email protected])
Hepsor AS (www.hepsor.ee (http://www.hepsor.ee)) is a developer of residential
and commercial real estate. The Group operates in Estonia, Latvia and Canada.
During our fourteen years of operation, we have created 2 003 homes and nearly
44,787 m(2) of commercial space. As the first developer in the Baltic countries,
Hepsor has implemented several innovative engineering and technical solutions
that make the buildings built by the company more energy-efficient and thus more
environmentally friendly. The company's portfolio includes a total of 25
development projects with a total area of 178,200 m(2). In addition, the Group
is involved in five projects in Canada, where the main activity is the
preparation of detailed land use plans aimed at increasing building rights.