Mobiles Menu Mobiles Menu Close

20 Financial Assets Accounted for Using the Equity Method

As of the reporting date, Vonovia held interests in 17 joint ventures and 12 associates (December 31, 2023: 17 joint ventures and eleven associates).

The change as of June 30, 2024 is due to the reclassification of the shares in Gropyus AG to financial assets accounted for using the equity method. This is first of all because the shares have increased from 18.9% to 20.5% and, second, because Daniel Riedl was elected Chairman of the Supervisory Board of Gropyus AG at the Supervisory Board meeting held on April 26, 2024. The shares were remeasured pursuant to IFRS 9 prior to the reclassification. The change in fair value was reported without affecting net income. The investment was then recognized at its carrying amount of of € 82.7 million as a financial asset recognized using the equity method.

As the reclassification date fell so close to the reporting date, the figures that were available on the basis of the German Commercial Code (HGB), as presented in the table below, were taken as a basis. For the same reason, the allocation of the total consideration is provisional as of June 30, 2024.

Financial information of Gropyus AG

in € million

Jun. 30, 2024 Gropyus AG

Non-current assets

251.1

Current assets

Cash and cash equivalents

14.6

Other current assets

36.7

Total current assets

51.3

Non-current liabilities

128.5

Current liabilities

43.7

Equity (100%)

130.2

Group share in %

20.5%

Group share of net assets

26.7

Group adjustments

56.0

Carrying amount of share in joint venture

82.7

Vonovia also holds 40% of the non-listed QUARTERBACK Immobilien AG with registered office in Leipzig, which was classed as an associate as of June 30, 2024. QUARTERBACK Immobilien AG is a project developer with operations throughout Germany focusing on the central German region. The investment strengthens Vonovia’s development business.

Vonovia also holds interests in eleven (December 31, 2023: eleven) non-listed financial investments of QUARTERBACK Immobilien AG, with equity interests of between 44% and 50% (QUARTERBACK property companies), that were classified as joint ventures.

The 40% interest in the non-listed QUARTERBACK Immobilien AG and QUARTERBACK Immobilien AG’s eleven non-listed financial investments was adjusted on the basis of the financial information as of March 31, 2024, that was available on the preparation cut-off date.

Financial information of QUARTERBACK Immobilien AG

in € million

Dec. 31, 2023 QUARTERBACK Immobilien AG

Jun. 30, 2024 QUARTERBACK Immobilien AG

Dec. 31, 2023 QUARTERBACK- Objektgesellschaften

Jun. 30, 2024 QUARTERBACK- Objektgesellschaften

Non-current assets

752.3

746.3

235.0

237.4

Current assets

Cash and cash equivalents

90.1

67.7

16.1

12.6

Other current assets

1,494.5

1,518.0

480.3

487.6

Total current assets

1,584.6

1,585.7

496.4

500.2

Non-current liabilities

595.7

655.5

139.1

200.7

Current liabilities

1,537.1

1,494.3

409.0

357.5

Non-controlling interests

39.5

38.7

10.9

11.0

Equity (100%)

164.6

143.5

172.3

168.4

Group share in %

40%

40%

44% to 50%

44% to 50%

Group share of net assets

65.8

57.4

79.9

78.0

Group adjustments

-51.3

-51.5

7.7

-0.2

Carrying amount of share in joint venture

14.5

5.9

87.6

77.8

Revenues

427.5

110.2

101.6

15.9

Change in inventories

94.5

18.4

6.9

10.5

Interest income

6.0

1.5

7.8

1.6

Depreciation and amortization

-6.1

-1.3

-0.2

0.0

Interest expenses

-101.6

-27.6

-28.6

-8.1

Income taxes

37.9

-3.8

6.6

-0.2

Total gain and comprehensive income for the fiscal year (100%)

-147.4

-20.9

-58.6

-3.8

The at-equity adjustment of the investments in the QUARTERBACK Group results in a negative result of € -18.4 million as of June 30, 2024 (H1 2023: € -9.8 million).

In addition to these investments, Vonovia also holds interests in 16 (December 31, 2023: 16) other entities that are accounted for using the equity method and are currently of minor importance; quoted market prices are not available.

The interests were adjusted for these entities provided that corresponding financial information was available.

The following table shows, in aggregated form, the carrying amount and the share of profit and other comprehensive income of these companies.

Aggregated information to other entities

in € million

Dec. 31, 2023

Jun. 30, 2024

Carrying amount of shares in companies accounted for using the equity method

55.8

137.9

Group share of net income from companies not accounted for using the equity method

10% to 50%

10% to 50%

Pro rata total comprehensive income

-2.5

-0.1

With regard to the other 16 entities, Vonovia has no significant financial obligations or guarantees with respect to joint ventures and associates.