Nasdaq StockholmIFRS · SEK

Pro Kapital Grupp

AS Pro Kapital Grupp is a Baltic real estate development group based in Tallinn, Estonia. It develops large-scale residential and commercial properties through subsidiaries in Estonia, Latvia, Lithuania and Germany, with a portfolio centered on capital-city projects in Tallinn, Riga and Vilnius.

Revenue53.2m SEK
+4,793,588.0 %y/y
Operating profit (EBIT)14.7m SEK
+1,120,480.2 %y/y
EBIT margin27.7%
+146.3 ppy/y
Net income-0.0m SEK
−3.8 %y/y

Fiscal year 2025 · change from previous year

Development 2023–2025

-200204060m SEK2023: 0.00 m SEK2023: EBIT -0.00 m SEK20232024: 0.00 m SEK2024: EBIT -0.00 m SEK20242025: 53 m SEK2025: EBIT 15 m SEK20255315
RevenueOperating profit (EBIT)

Business

Share of revenue
Residential development45 %

Development and sale of apartments and housing units in Baltic city projects.

Commercial development25 %

Development and sale of office, retail and mixed-use commercial space.

Property management and leasing20 %

Ongoing management and rental income from investment property and leased assets.

Construction and project management10 %

In-house construction management and coordination across the development chain.

Customers

The company sells primarily to homebuyers, commercial occupiers and investors seeking new-build property in Baltic capital cities. It also serves tenants and lease counterparties for income-producing properties, as well as buyers of completed development projects. Demand is tied to urban housing needs, business location decisions and investor appetite for premium mixed-use assets.

Residential homebuyers

Buy apartments and housing units in the group's Baltic city developments for owner-occupation or investment.

Commercial occupiers

Lease or buy office, retail and mixed-use space in premium urban projects.

Property investors

Acquire completed assets or development projects for yield and capital appreciation.

Tenants

Lease space in investment properties and pay recurring rent for location and quality.

Strategy

The group's strategy is to develop large-scale premium urban areas with in-house competence across the value chain, from development and construction management to property management. It emphasizes high-quality, uniquely designed residential and commercial buildings in capital-city locations, where land scarcity and urban demand can support differentiated projects. The portfolio and project structure suggest a focus on long-duration development platforms rather than a single-asset model.

Deliver large-scale urban development projectsMedium term

Project completion converts land and work-in-progress into saleable or income-producing assets.

Use in-house development and management capabilitiesMedium term

Internal control over planning, construction and management can improve execution consistency.

Strengthen portfolio quality in capital-city locationsLong term

Prime urban locations support pricing power, liquidity and long-term asset value.

Geography

Pro Kapital's business is concentrated in the Baltic capitals, especially Tallinn, Riga and Vilnius, which are the core markets for its development pipeline. The group also has operations in Germany through Pro Kapital Germany GmbH and related holding entities, and a minority-owned Italian real estate sale entity. Geography matters because the company depends on local planning, permitting, demand conditions and financing markets in each city.

Risks

The main risks are market demand, liquidity and financing, which are typical for a development business that carries land, work-in-progress and project execution risk. The group is also exposed to planning, permitting, legal and expropriation-related disputes because development value depends on local authorities and land access. As a multi-country property developer, it also faces valuation risk on investment property and inventory, plus cyclical exposure to Baltic real estate markets.

Sorted by severity
LowMediumHighLowMediumHighImpact →Likelihood →Market demand risk1Liquidity and financing risk2Planning and legal risk3Valuation risk4
Impact is the risk’s severity and likelihood how probable it is over the next few years, both assessed from the company’s reports. Numbers match the list.
  1. Market demand riskImpact: HighLikelihood: High

    Sales and leasing depend on buyer appetite for Baltic residential and commercial property.

    ExposureResidential and commercial developments in TallinnRigaVilnius
  2. Liquidity and financing riskImpact: HighLikelihood: Medium

    Development businesses require ongoing funding for land, construction and project completion.

    Exposure: Group debt and project-level financing

  3. Planning and legal riskImpact: MediumLikelihood: High

    Project timelines can be affected by zoning, permitting, expropriation and court outcomes.

    Exposure: Land parcels and development rights in Estonia and other Baltic markets

  4. Valuation riskImpact: MediumLikelihood: Medium

    Investment property and development assets rely on market-based estimates and appraisals.

    ExposureInvestment propertyInventoriesRevalued buildings

Accounting

Judgemental items
Fair value of investment property

Appraisal-based values can materially change reported assets and gains or losses.

Impact: Affects balance sheet values and profit volatility

Revaluation of buildings

Revalued assets change depreciation and can transfer surplus to retained earnings on sale.

Impact: Affects depreciation expense and equity

Inventory and impairment testing

Land and work-in-progress must be carried at recoverable value.

Impact: Affects development asset carrying values and gross profit

Lease accounting and rental income

Commercial property leases are recognized over time and can smooth revenue.

Impact: Affects revenue timing and recurring income visibility

Publicly listed companies with a comparable business focus.

Last updated: 24/09/2026

Pro Kapital Grupp (XSTO) – Financial Analysis & Key Metrics – Clarifo