Consolidated statement of comprehensive income
All amounts in € thousands, unless otherwise stated
| Note | | 2016 | | 2015 |
Gross rental income | 6 | 34,740 | | 41,999 | |
Service charge income | 6 | 5,998 | | 7,814 | |
Other income | | 1,793 | | 704 | |
Revenues | | | 42,531 | | 50,517 |
| | | | | |
Service charge expenses | | (7,371) | | (10,601) | |
Property operating expenses | 7 | (13,325) | | (13,063) | |
| | | (20,696) | | (23,664) |
Net rental income | | | 21,835 | | 26,853 |
| | | | | |
Result on disposal of investment property | | | - | | 535 |
| | | | | |
Positive fair value adjustment investment property | 12 | 12,683 | | 8,664 | |
Negative fair value adjustment investment property | 12 | (8,766) | | (29,275) | |
Fair value adjustments on investment property under construction | 13 | 7,714 | | 477 | |
Net valuation gain (loss) on investment property | | | 11,631 | | (20,134) |
| | | | | |
Administrative expenses | 8 | | (2,883) | | (3,221) |
Result before finance result | | | 30,583 | | 4,033 |
| | | | | |
Finance result | 9 | (68) | | 1 | |
Net finance result | | | (68) | | 1 |
| | | | | |
Result before tax | | | 30,515 | | 4,034 |
Income taxes | 10 | | (9) | | - |
Result for the year | | | 30,506 | | 4,034 |
| | | | | |
Items that will not be reclassified subsequently to comprehensive income | | | - | | - |
Items that may be reclassified subsequently to comprehensive income | | | - | | - |
Total comprehensive income for the year, net of tax | | | 30,506 | | 4,034 |
| | | | | |
Net result attributable to shareholders | | | 30,506 | | 4,034 |
Total comprehensive income attributable to shareholders | | | 30,506 | | 4,034 |
| | | | | |
| | | | | |
Distributable result | 19 | | 18,884 | | 23,633 |
Pay-out ratio | 19 | | 100% | | 100% |