106 / 236
Property
Year of construction/
last renovation
(extension)
Superstructure
(in m²)
A Contractual
rents
(x 1,000EUR)
C=A/B
1
occupancy
rate
B Rents +
ERV on unlet
premises
(x 1,000EUR)
Estimated
rental value
2
(x 1,000EUR)
ALBERT I
er
4 - CHARLEROI
1967 (2005)
19,189
2,706
100%
2,706
2,712
MECHELEN STATION - MECHELEN
2002
28,708
4,584
100%
4,599
4,387
OFFICE BUILDINGS WITH SOLD RECEIVABLES
102,725
11,072
100%
11,080
11,080
Central Business District (CBD)
52,878
4,443
100%
4,443
4,443
EGMONT I*
1997
36,616
3,144
100%
3,144
3,144
EGMONT II*
2006
16,262
1,299
100%
1,299
1,299
Decentralised Brussels
20,199
2,075
100%
2,076
2,076
COLONEL BOURG 124*
1988 (2009)
4,137
234
99%
235
235
EVEREGREEN
1992 (2006)
16,062
1,841
100%
1,841
1,841
Brussels Leopold & Louise districts
26,188
3,885
100%
3,892
3,892
LOI 56
2008
9,484
1,472
100%
1,478
1,478
LUXEMBOURG 40
2007
7,522
895
100%
895
895
NERVIENS 105
1980 (2008)
9,182
1,425
100%
1,425
1,425
MEEÛS 23 (+ parking)
2010
93
98%
95
95
Other regions
3,460
669
100%
669
669
MAIRE 19 - TOURNAI*
1997
3,460
669
100%
669
669
PROPERTY OF DISTRIBUTION NETWORKS
417,111
37,616
98%
38,384
35,620
Pubstone
357,510
29,850
98%
30,358
27,317
Pubstone Belgium (791 buildings)*
309,557
19,672
99%
19,944
18,225
Brussels
41,609
3,644
99%
3,674
3,454
Flanders
193,166
11,609
99%
11,769
11,146
Wallonia
74,782
4,419
98%
4,501
3,625
Pubstone Pays-Bas (244 buildings)*
47,953
10,178
98%
10,414
9,092
Cofinimur I (279 buildings)*
59,601
7,766
97%
8,026
8,303
OTHER
15,830
1,802
100%
1,802
1,636
Antwerp Periphery
61
7
100%
7
8
AMCA - LONDON TOWER
2010
61
7
100%
7
8
Brussels Periphery
6,124
528
100%
528
398
MERCURIUS 30
2001
6,124
528
100%
528
398
Other regions
9,645
1,267
100%
1,267
1,230
KROONVELDLAAN 30 - DENDERMONDE
2012
9,645
1,267
100%
1,267
1,230
TOTAL INVESTMENT PROPERTIES AND WRITEBACK OF
LEASE PAYMENTS SOLD AND DISCOUNTED
1,700,407
210,068
95% 221,450
217,285
HEALTHCARE REAL ESTATE PROJECTS AND RENOVATIONS
2
2
2
Belgium
2
2
2
DIAMANT - SCHAERBEEK/SCHAARBEEK (BRUSSELS)
2
2
2
France
CAUX DU LITTORAL - NEVILLE*
Netherlands
DE PLATAAN - HEERLEN*
MOERBEILAAN-ALPHEN AN DEN RIJN*
OFFICE PROJECTS AND RENOVATIONS
28,637
BELLIARD 40
17,722
SOUVERAIN 24
3,897
WOLUWE 106-108
7,018
LAND RESERVE HEALTHCARE RELA ESTATE
22
22
22
1
The occupancy rate is calculated as follows: contractual rents divided by rents + ERV on unlet spaces.
2
The determination of the estimated rental value takes into account market data, the property’s location, its quality, the number of beds for healthcare assets and, if available, the
tenant’s financial data (EBITDAR).
102
Property Report /
CONSOLIDATED REAL ESTATE PORTFOLIO