Market announcement

EfTEN Real Estate Fund AS

LEI code

4851000008JBI71L7643

Size of the entity

Medium group

Economic activities

Financial and Insurance Activities

Industry sector(s)

Management company

Country of registered office

Estonia

General information

Categories

Other price sensitive information

Unique data record identifier

10175

Submission date and time

10.03.2023 08:00:00

Content of announcement in Estonian

Title

EfTEN Real Estate Fund AS’i aktsia puhasväärtus seisuga 28.02.2023

Message

EfTEN Real Estate Fund AS´i konsolideeritud üüritulu oli veebruaris kokku 2 495
tuhat eurot, s.o sama, mis jaanuaris. Fondi konsolideeritud puhas üüritulu (NOI)
oli  veebruaris 2 428 tuhat eurot, s.o 7 tuhat eurot rohkem kui jaanuaris. Fondi
EBITDA  oli veebruaris  kokku 2 169 tuhat  eurot, s.o  peamiselt võrdlusperioodi
auditikuludega 33 tuhat eurot rohkem kui kuu varem.

Fondi  konsolideeritud raha jääk oli  28.02.2023 seisuga 24 472 tuhat eurot ning
raha  jääk  suurenes  veebruaris  578 tuhande  euro  võrra. Veebruaris tegi fond
investeeringuid  olemasolevatesse kinnistutesse kokku 445 tuhande euro ulatuses,
millest 84 tuhat kaeti pangalaenuga.

Selle  aasta kahe  kuuga on  fond teeninud  konsolideeritud üüritulu kokku 4,99
miljonit  eurot  (2022:  2,2 miljonit  eurot)  ning  EBITDA-d 4,3 miljonit eurot
(2022:  1,9 miljonit eurot). Nende kinnisvarainvesteeringute  osas, mis on fondi
bilansis  olnud vähemalt  kahel järjestikusel  aastal (Like-for-like), on EBITDA
võrreldes eelmise aastaga suurenenud 3,1%.

EfTEN  Real Estate Fund AS on selle aasta kahe kuuga teeninud 2,0 miljonit eurot
(2022   2 kuud:   1,0 miljon   eurot)  korrigeeritud  rahavoogu  (EBITDA  miinus
intressikulu   miinus   laenumaksed   miinus  Leedu  ettevõtete  tulumaksukulu).
Sealhulgas  on  võrreldavatel  alustel  arvestatud  korrigeeritud rahavoog selle
aasta  esimesel kahel  kuul kokku  851 tuhat eurot,  s.o 15% vähem  kui eelmisel
aastal samal ajal. Korrigeeritud rahavoog on vähenenud seoses EURIBORI kasvuga.

Fondi  kaalutud keskmine  intressimäär oli  veebruari lõpus 4,34%, s.o 1,9 korda
kõrgem  kui  eelmise  aasta  suvel.  Samas  on  fondi  keskmine  laenuteeninduse
kattekordaja  (DSCR) ka veebruaris endiselt  2,0, s.t rahaline äritegevuse kasum
ületab keskmiselt kaks korda laenuportfelli annuiteetmakseid.

EfTEN Real Estate Fund AS puhasväärtus aktsia kohta (NRV) oli 28.02.2023 seisuga
21,5625 eurot  ja  EPRA  NRV  22,2124 eurot.  Nii  NRV  kui  EPRA NRV suurenesid
võrreldes jaanuariga tavapäraselt 0,7%.

Marilin Hein
Finantsjuht
Tel. 6559 515
E-mail: [email protected] (mailto:[email protected])

Content of announcement in English

Title

The net value of EfTEN Real Estate Fund AS shares as of 28.02.2023

Message

The  consolidated rental income of  EfTEN Real Estate Fund  AS totaled to 2,495
thousand euros in February, i.e. the same as in January. The fund's consolidated
net operating income (NOI) was 2,428 thousand euros in February, i.e. 7 thousand
euros more than in January. The fund's EBITDA totaled to 2,169 thousand euros in
February,  i.e. 33 thousand euros more than the  month before, mainly due to the
audit costs accounted in the comparison period.

The   fund's   consolidated   cash  balance  was  24,472 thousand  euros  as  of
28.02.2023, and the cash balance increased by 578 thousand euros in February. In
February, the fund made investments in existing properties totaling 445 thousand
euros, of which 84 thousand were covered by a bank loan.

During  two months  of this  year, the  fund has  earned a total of consolidated
rental income of 4.99 million euros (2022: 2.2 million euros) and EBITDA of 4.3
million  euros (2022:  1.9 million euros).  Regarding the  investment properties
that  were on the fund's balance sheet at least two consecutive years (Like-for-
like), EBITDA has increased by 3.1% compared to last year.

During  two months this year,  EfTEN Real Estate Fund  AS has earned 2.0 million
euros  (2022 two months: 1.0 million euros)  in adjusted cash flow (EBITDA minus
interest  expense minus  loan payments  minus income  tax expense for Lithuanian
companies),  including 851 thousand euros calculated on a comparable basis, i.e.
15% less  than at the same time last  year. Adjusted cash flow has decreased due
to EURIBOR growth.

The fund's weighted average interest rate was 4.34% at the end of February, i.e.
1.9 times  higher than last  summer. At the  same time, the  fund's average loan
service  coverage ratio  (DSCR) is  still 2.0 in  February, i.e. the profit from
main operations covers twice the annuity payments of the loan portfolio.

The  net  asset  value  per  share  (NRV)  of  EfTEN  Real  Estate Fund AS as of
28.02.2023 was 21.5625 euros and the NRV of EPRA was 22.2124 euros. Both NRV and
EPRA NRV increased by 0.7% as usual, compared to January.

Marilin Hein
Financial manager
Phone 6559 515
E-mail: [email protected] (mailto:[email protected])