Hepsor’s consolidated revenue for Q2 2025 amounted to 13.9 million euros (Q2 2024: 5.2 million euros), and revenue for the first half of the reporting year was 22.1 million euros (H1 2024: 7.4 million euros).
The Group’s net profit amounted to 0.4 million euros for the second quarter (Q2 2024: net loss of 0.6 million euros), including a net profit attributable to the owners of the parent company of 0.02 million euros (Q2 2024: net loss of 0.6 million euros). The Group’s net profit for the first half of the year was 0.3 million euros (H1 2024: net loss of 1.5 million euros), of which a net loss of 0.2 million euros was attributable to the owners of the parent company (H1 2024: 1.5 million euros).
The net loss of the parent company was affected by an income tax expense of 0.3 million euros arising from the distribution of dividends approved by the General Meeting of Shareholders of Hepsor.
In the second quarter, Hepsor Fortuuna OÜ, a subsidiary of the Group, sold the properties located at Paevälja 5, 7 and 9 to the Group’s 50% joint venture, Hepsor SOF OÜ. The total value of the transaction was 2.7 million euros, to which VAT was added. The Group will earn a profit of 0.8 million euros from the sale of the Paevälja street properties, of which 0.4 million euros was realised in the second quarter of 2025. The remaining profit from the sale of the properties will be realised at the end of the development project, pursuant to sale of the apartments.
Residential development projects
Get the latest news
delivered to your inbox Sign up for The Manila Times newsletters By signing up with an email address, I acknowledge that I have read and agree to the Terms of Service and Privacy Policy.
As of 30 June 2025, the Group has a total of 9 residential developments for sale, of which 5 have been completed and 4 are either under construction or to start construction in 2025. In total, 355 new homes and 453 m² of commercial space have been built across completed residential developments. As of the reporting date, 81% of the homes – totalling 288 units – had been sold, either under real right contracts or through reservation agreements. Despite the uncertainty of the economic environment, demand for the Group’s property development has remained stable, reflecting the continued trust of our customers in our projects.
In the first half of 2025, we handed over 102 homes to customers (H1 2024: 46 homes), of which 60 homes in the second quarter (Q2 2024: 34 homes).
Advertisement
In Tallinn, we have started construction preparation works for the Manufaktuuri Factory development project, located at Manufaktuuri 5. In the first phase of the development, 152 homes are planned. Construction is scheduled for completion in the autumn of 2027.
In Riga, we have started the construction of the 360° Dzelzavas Residences project, a 103-apartment building at Dzelzavas iela 74c. The estimated completion of the construction is in the fourth quarter of 2026.
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. As of 30 June 2025, 65 % of the total leasable area is covered by lease agreements. We plan to obtain the authorisation for use of the building by the end of July 2025, after which we can start handing over the premises to tenants.
Advertisement
Lease agreements continued to be signed for the P113 Health Centre property owned by Hepsor P113 OÜ, which is accounted for as an associate. As of 30 June 2025, 98% of the leasable area is covered by lease agreements.
Future outlook
Hepsor will continue to grow its development portfolio. As of the reporting date, we are in the process of acquiring a new property development in Riga, at Starta iela 17. Three 14-storey apartment buildings with a total of approximately 250 apartments and a net volume of 14,500 m2 are to be built there. Phased construction is scheduled to start at the end of 2026. The total investment in the development project is close to 40 million euros, making it Hepsor’s largest investment in the Latvian real estate market.
In Tallinn, in addition to activities in the Manufaktuuri Quarter, Hepsor has a larger development area in Lasnamäe, in the Paevälja, Narva mnt and Alvari street areas. In this area, we have launched cooperation with EfTEN Special Opportunities Fund (a joint venture Hepsor SOF OÜ). In July 2025, the subsidiary of Hepsor AS, Hepsor N450 OÜ, sold the properties at Narva mnt 150 and 150a to Hepsor SOF OÜ. The value of the transaction was 6.3 million euros, to which VAT was added. Hepsor will generate a profit of 2.8 million euros from the sale of the properties, of which 1.4 million euros will be realised in the third quarter of this year. Hepsor SOF OÜ will build approximately 300 homes in phases in the Paevälja and Narva mnt development area. Construction of the first phase will start in 2026.
Advertisement
In Tallinn:
– Manufaktuuri Quarter at Manufaktuuri 12 – Hepsor starts the construction of its fourth development project in the Manufaktuuri Quarter, building a total of 49 homes. A construction contract worth 7 million euros has been signed, and construction will start in August 2025.
In Riga:
– Zala Jugla project at Braila iela 23, Jugla – we will start the construction of phase I in the third quarter of 2025, building a total of 70 homes;
Advertisement
– In the reporting year, we intend to start the construction of phase I of the Veidema Quarter, at Ganibu Dambis 17a, where a stock-office type development project is planned;
– Eiženijas iela 18 project – in the third quarter of this year, we will start the pre-sale of the residential development and in the fourth quarter we intend to start the construction of two apartment buildings, a total of 54 homes.
Canada, Toronto
Hepsor has made five investments in Toronto. For the first phase of all these development projects, detailed site plans are being prepared. The projects are progressing according to the planned schedule. The approval of the first plan, for the project named Weston, is expected in the third quarter of this year.
Advertisement
As of August, there will be a number of important changes in the management of Hepsor AS.
Martti Krass, the former Country Manager in Latvia, who has significantly contributed to Hepsor’s business in Latvia over the past eight years, will join the Management Board of Hepsor AS. Gints Vanders will start as the Country Manager in Latvia. He is a member of the Management Board of Hepsor SIA from October 2024. Based on the decision of the General Meeting of Shareholders, Henri Laks, will join the Supervisory Board of Hepsor AS starting in August, to support the company’s strategic development by contributing to management at a new level.
The full unaudited consolidated interim report for Q2 and the first six months of 2025 is available on Hepsor’s website:
Advertisement
Consolidated statement of financial position
in thousands of euros30 June 202531 December 202430 June 2024 Assets Current assets Cash and cash equivalents3,0056,2494,731Trade and other receivables1,0287611,170Current loan receivables200200311Inventories52,31864,14186,064Total current assets56,55171,35192,276Non-current assets Property, plant and equipment299288183Intangible assets124Investment properties7,9807,9800Financial investments7,8216,4242,668Investments in joint ventures100Non-current loan receivables 3,6042,4282,161Other non-current receivables467340271Total non-current assets20,17317,4625,287Total assets76,72488,81397,563Liabilities and equity Current liabilities Loans and borrowings 8,55123,33633,258Current lease liabilities265276Prepayments from customers3907243,399Trade and other payables 6,1226,5426,226Total current liabilities15,08930,65442,959Non-current liabilities Loans and borrowings35,03131,35229,622Non-current lease liabilities16216229Other non-current liabilities5,8724,6354,237Total non-current liabilities41,06536,14933,888Total liabilities56,15466,80376,847Equity Share capital3,8553,8553,855Share premium8,9178,9178,917Reserves385385385Retained earnings7,4138,8537,559Total equity20,57022,01020,716incl. total equity attributable to owners of the parent19,37320,91219,423incl. non-controlling interest1,1971,0981,293Total liabilities and equity76,72488,81397,563
Consolidated statement of profit and loss and other comprehensive income
in thousands of euros6M 20256M 2024Q2 2025Q2 2024 Revenue22,0637,42213,8575,151Cost of sales (-)-19,203-7,045-12,014-4,811Gross profit2,8603771,843340Marketing expenses (-)-448-390-169-205Administrative expenses (-)-918-889-506-446Other operating income82705925Other operating expenses (-)-166-24-149-6Operating profit (-loss) of the year1,410-8561,078-292Financial income157201108164Financial expenses (-)-1,002-871-524-433Profit before tax565-1,526662-561Corporate income tax-2830-2830Net profit (-loss) for the year282-1,526379-561 Attributable to owners of the parent-196-1,52624-647 Non-controlling interest478035586 Other comprehensive income (-loss) Changes related to change of ownership076076Change in value of embedded derivatives with minority shareholders-4280-2780The effects of changes in foreign exchange rates-2920-1310Other comprehensive income (-loss) for the period-72076-40976 Attributable to owners of the parent-341-44-180-44 Non-controlling interest-379120-229120 Comprehensive income (-loss) for the period-438-1,450-30-485 Attributable to owners of the parent-537-1,570-156-691 Non-controlling interest99120126206 Earnings per share Basic (euros per share)-0.05-0.400,01-0.17 Diluted (euros per share)-0.05-0.400,01-0.17
Henri Laks
Member of the Management Board
Phone: +372 5693 9114
e-mail: [email protected]
Hepsor AS (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 2,076 homes and nearly 36,300 m2 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 m2.
