Argentum
health-promoting atmosphere of the Property. A window line stretches around about half the building, providing a natural daylight inflow to much of the basement. Spacious changing rooms, showers and bathrooms are also part of the basement level together with technical installations and the heating plant.
KEY FINANCIALS As per 1 January 2018
Some 46 on-ground car parking spaces accompany the property.
Actual rental income, DKK p.a.
7,391,860
Total operating costs, DKK p.a.
304,415
Operating cost budget
Costs (DKK)
Gross
Tenants' share
Net
Stabilised rental income, DKK p.a. (est.)
7,459,360
Site taxes and building taxes
1,031,149 1,031,149
0
67,500
- hereof vacancy rent
Property insurance
45,000 45,000
0
Heating, water, electricity
283,000 283,000
0
Stabilised net operating income, DKK p.a.
Cleaning, janitor etc.
18,000 18,000
0
7,154,944
Service agreemenst
25,000 25,000
0
Elevators
68,000 68,000
0
SUNDHEDSHUS VANLØSE
6,946
Total GLA, sqm
Renewals
55,000 55,000
0
External maintenance (est. DKK 30 per sqm) Property management (est. 1,5%)
208,380
208,380
5,904
- hereof o¢ce GLA
111,890
111,890
- hereof storage/ basement GLA
1,042
IN TOTAL
1,845,419 1,525,149 320,270
Total per sqm
266
46
220
271
Vacant space, sqm
Capital allocation, heating plant** Total incl. capital allocations
-15,855
31,710
1,900,419
1,611,859 304,415
Public valuation (tax assessment value), DKK
66,000,000
15,842,100
- hereof site value, DKK
*Information according to owner’s budget for 2017 ** Capital allocations are included with 50%
34
Made with FlippingBook - Online magazine maker