Statement of changes in equity in accordance with INREV valuation principles
All amounts in € thousands
For 2014, before appropriation of result
| | Issued capital | Share premium | Revaluation reserve* | Retained earnings | Net result for the year | Total equity |
| Balance according to IFRS at 1 January 2014 | 1,010,353 | 1,560,547 | 28,712 | 941 | (941) | 2,599,612 |
| Changes according to INREV at 1 January 2014 | | | | 1,200 | (600) | 600 |
| Balance at 1 January 2014 | 1,010,353 | 1,560,547 | 28,712 | 2,141 | (1,541) | 2,600,212 |
| | | | | | | |
| Comprehensive income | | | | | | |
| Net result | - | - | - | - | 133,154 | 133,154 |
| Total comprehensive income | - | - | - | - | 133,154 | 133,154 |
| | | | | | | |
| Other movements | | | | | | |
| Issued capital | 32,912 | 51,088 | - | - | - | 84,000 |
| Appropriation of result | - | - | - | (1,541) | 1,541 | - |
| Dividends paid | - | - | - | (101,483) | - | (101,483) |
| Movement revaluation reserve | - | - | 14,982 | (14,982) | - | - |
| Changes according to INREV | - | - | - | - | (600) | (600) |
| Total other movements | 32,912 | 51,088 | 14,982 | (118,006) | 941 | (18,083) |
| Balance at 31 December 2014 | 1,043,265 | 1,611,635 | 43,694 | (115,865) | 132,554 | 2,715,283 |
Download XLSFor 2013, before appropriation of result
| | Issued capital | Share premium | Revaluation reserve* | Retained earnings | Net result for the year | Total equity |
| Balance according to IFRS at 1 January 2013 | 1,000,000 | 1,637,867 | 37,812 | (18,790) | 18,790 | 2,675,679 |
| Changes according to INREV at 1 January 2013 | | | | 1,800 | (600) | 1,200 |
| Balance at 1 January 2013 | 1,000,000 | 1,637,867 | 37,812 | (16,990) | 18,190 | 2,676,879 |
| | | | | | | |
| Comprehensive income | | | | | | |
| Net result | - | - | - | - | (941) | (941) |
| Total comprehensive income | - | - | - | - | (941) | (941) |
| | | | | | | |
| Other movements | | | | | | |
| Issued capital | 10,353 | 17,147 | - | - | - | 27,500 |
| Appropriation of result | - | - | - | 18,190 | (18,190) | - |
| Dividends paid | - | (94,467) | - | (8,159) | - | (102,626) |
| Movement revaluation reserve | - | - | (9,100) | 9,100 | - | - |
| Changes according to INREV | - | - | - | - | (600) | (600) |
| Total other movements | 10,353 | (77,320) | (9,100) | 19,131 | (18,790) | (75,726) |
| Balance at 31 December 2013 | 1,010,353 | 1,560,547 | 28,712 | 2,141 | (1,541) | 2,600,212 |