D. Carnegie & Co publish the Group's earnings capacity as per September 30, 2014

D. Carnegie & Co AB has, since the listing in April 2014, conducted a number of
major property acquisitions, which has made the company the largest listed pure
residential property company in Sweden. In order to give the market a clear and
current picture of the company and its earnings capacity, the company hereby
publishes its pro forma earnings and certain key figures as per September 30 in
2014. An audiocast will be held today at 10.00 am CET.
Since the listing on Nasdaq OMX First North in April 2014 D. Carnegie & Co has
acquired residential properties with an underlying value of approximately SEK 7
billion. The company's total real estate portfolio amounts to over SEK 10.1
billion as per September 30, 2014. At the same date, the company's gearing ratio
was 57 percent and the average maturity of loans was 2.1 years. The average
interest rate is 3.6 percent.

Pro forma earnings capacity as per September 30, 2014

The table below presents the D. Carnegie & Co earnings capacity on a twelve
month basis. Important to note is that the current earnings capacity is not to
be considered a forecast for the next twelve months. The earnings capacity does
not contain e.g. any assessment of change in rents, vacancies, currencies or
interest rate.

D. Carnegie & Co's income statement is also affected by the value development of
the property portfolio and future acquisitions and/or sales of properties.
Additional items affecting earnings are changes in value of derivatives. None of
the above has been considered in the current earnings capacity.

The earnings capacity is based on the contracted rental income of the property
portfolio, estimated property costs in a normal year and the costs of
administration. The costs for the interest-bearing liabilities are based on the
Group's average interest rate, including the effect of derivative instruments.

+-------------------------------+------------------------------------+
|Amounts in SEK m               |Sep 30, 2013 – Sep 30, 2014 proforma|
+-------------------------------+------------------------------------+
|Rental income                  |                           1,021,721|
+-------------------------------+------------------------------------+
|Other income                   |                               7,423|
+-------------------------------+------------------------------------+
|Operating costs                |                            -409,818|
+-------------------------------+------------------------------------+
|Maintenance costs              |                             -95,089|
+-------------------------------+------------------------------------+
|Property tax                   |                             -20,679|
+-------------------------------+------------------------------------+
|Rent for leasehold site        |                             -12,020|
+-------------------------------+------------------------------------+
|Net operating income           |                             491,538|
+-------------------------------+------------------------------------+
|                               |                                    |
+-------------------------------+------------------------------------+
|Central administration         |                             -41,150|
+-------------------------------+------------------------------------+
|Financial net                  |                            -203,280|
+-------------------------------+------------------------------------+
|Interest convertible bonds     |                             -51,000|
+-------------------------------+------------------------------------+
|Income from property management|                             196,108|
+-------------------------------+------------------------------------+

Pace of refurbishment of apartments

In addition to general refurbishment of properties, D. Carnegie & Co also
refurbish single apartments as they are vacated through the natural turnover and
relocation of tenants. These refurbishments include replacement of the standing
and laying pipes. Apartment refurbishments can be done at half the cost compared
to traditional refurbishments, thanks to a minimal need for project management
and the use of own material. In 2014, about 250 apartments will be refurbished,
and the target is to reach over 1000 apartments per year. Vacancy loss as an
effect of refurbishment is about two months per apartment. Other vacancy losses
are negligible.

Audiocast today at 10.00 am CET

At 10:00 am CET today the company invites shareholders, analysts and other
interested parties to an audiocast to present the company and its current
earnings capacity as per September 30, 2014. The presentation and associated
material will be available on www.dcarnegie.se and can be followed via the web
or by phone at the numbers listed below. Please call approximately five minutes
before the scheduled start time so that the conference can start on time.
Following the presentation, the conference attendees will be given the
opportunity to ask questions to the company CEO Ulf Nilsson and CFO Per-Axel
Sundström.

D. Carnegie & Co's report for the third quarter 2014 will be published on
Friday, November 21 at 08:30 am CET as earlier communicated.

Telephone numbers for the audiocast:

+44 2033645372 or

+46 851999362

About D. Carnegie & Co

D. Carnegie & Co is a real estate company focusing on residential properties
within the Stockholm region and other growth areas. The company’s business
concept is to own and manage its real estate portfolio and to gradually
refurbish apartments in connection with the natural turnover of tenants. This
can take place quickly and cost-efficiently due to the company’s established
refurbishment method, BosystemTM. The refurbishment model is popular with both
tenants and the Swedish Union of Tenants (Sw. Hyresgästsföreningen) as the
apartments are attractively refurbished without any tenants being forced to
vacate the premises.

During 2014, D. Carnegie & Co has acquired several large portfolios of workable
residential properties mainly situated in Stockholm’s growth areas. As per 30
September 2014, the market value amounted to SEK 10.1 billion and the total
rental value was estimated to amount to over SEK 1,000 million per year. The
financial leasing rate is high and none of the properties are vacant. D.
Carnegie & Co is listed on NASDAQ OMX First North since 9 April 2014. The
Company’s Certified Adviser is G&W Fondkommission.

For further information, please contact:

Ulf Nilsson, CEO, D. Carnegie & Co

+46 (0)8 121 317 25

Further information is available on www.dcarnegie.se