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 corporate action

Unique data record identifier

10239

Submission date and time

13.04.2023 08:00:00

Content of announcement in Estonian

Title

EfTEN Real Estate Fund AS’i aktsia puhasväärtus seisuga 31.03.2023

Message

Märtsiga  lõppes EfTEN  Real Estate  Fund AS'i  esimene täiskvartal  peale fondi
ühinemist EfTEN Kinnisvarafond AS-ga. Fondi konsolideeritud puhas üüritulu (NOI)
oli   2023.a I   kvartalis  7,3 miljonit  eurot.  Arvestades  üüritulu  tootvaid
kinnisvarainvesteeringuid, teeb see EfTEN Real Estate Fund AS´i tegelikuks puhas
üüritootluseks aasta baasil 8,0%.

Selle  aasta I kvartali jooksul on  fond teeninud konsolideeritud üüritulu kokku
7,5 miljonit  eurot (2022: 3,3 miljonit eurot) ning EBITDA-d 6,45 miljonit eurot
(2022:   2,9 miljonit  eurot).  I  kvartali  konsolideeritud  üüritulu  sisaldab
ühinemisel lisandunud kinnisvarainvesteeringute üüritulu kogusummas 4,0 miljonit
eurot,  mis võrreldes EfTEN Kinnisvarafond AS'i eelmise aasta sama perioodiga on
kasvanud 5,3%. Nende kinnisvarainvesteeringute osas, mis on fondi bilansis olnud
vähemalt  kahel  järjestikusel  aastal  (Like-for-like),  on  üüritulu võrreldes
eelmise aastaga suurenenud 4,7%.

Märtsis  oli EfTEN Real  Estate Fund AS´i  konsolideeritud üüritulu kokku 2 513
tuhat  eurot, s.o  18 tuhat eurot  rohkem kui  veebruaris. Fondi konsolideeritud
puhas  üüritulu (NOI) oli  märtsis 2 449 tuhat eurot,  s.o 21 tuhat eurot rohkem
kui  veebruaris. Fondi  EBITDA oli  märtsis kokku  2 148 tuhat eurot, mis on 21
tuhat eurot vähem kui veebruaris.

Fondi  konsolideeritud raha jääk oli  31.03.2023 seisuga 25 166 tuhat eurot ning
raha   jääk  suurenes  märtsis  694 tuhande  euro  võrra.  Märtsis  tegid  fondi
tütarettevõtted investeeringuid olemasolevatesse kinnistutesse kokku 507 tuhande
euro ulatuses.

Fondi  2023. aasta  I  kvartali  konsolideeritud  korrigeeritud rahavoog (EBITDA
miinus intressikulud miinus laenude põhiosade tagastused miinus Leedu ettevõtete
tulumaksukulu)  oli kokku  3,0 miljonit eurot  (eelmisel aastal  samal perioodil
1,5 miljonit   eurot).   Arvestades   fondi   dividendipoliitikat,   teeks   see
brutodividendiks aktsia kohta 22,25 senti (2022 I kvartal: 23,68 senti), s.o 6%
vähem  kui  eelmisel  aastal.  Potentsiaalne  dividend aktsia kohta on vähenenud
seoses  EURIBORi tõusuga.  Fondi kaalutud  keskmine intressimäär  on selle aasta
31. märtsi  seisuga 4,66%. Eelmise aasta märtsi  lõpus oli fondi tütarettevõtete
laenude kaalutud keskmine intressimäär 2,3%.

EfTEN  Real Estate  Fund AS'i  puhasväärtus aktsia  kohta (NRV)  oli 31.03.2023
seisuga 21,7013 eurot ja EPRA NRV 22,3556 eurot. Nii NRV kui EPRA NAV suurenesid
võrreldes veebruariga 0,6%.

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 31.03.2023

Message

AS  the end of March, the first full  quarter of EfTEN Real Estate Fund AS ended
after  the  merger  with  EfTEN  Kinnisvarafond  AS. The fund's consolidated net
rental  income  (NOI)  was  7.3 million  euros  in  the  first quarter of 2023.
Considering  investment  properties  generating  rental  income, it results with
actual net rental yield of 8.0% on an annual basis.

During the first quarter of this year, the fund has earned a consolidated rental
income of 7.5 million euros (2022: 3.3 million euros) and EBITDA of 6.45 million
euros  (2022: 2.9 million  euros). The  consolidated rental  income of the first
quarter  includes the income of investment properties added during the merger in
the  total amount of 4.0 million  euros, which compared to  the same period last
year  in EfTEN  Kinnisvarafond AS,  has increased  by 5.3%. For those investment
properties  that  have  been  on  the  fund's  balance  sheet  for  at least two
consecutive  years (Like-for-like), rental income has increased by 4.7% compared
to last year.

In  March, the consolidated rental  income of EfTEN Real  Estate Fund AS totaled
2,513 thousand  euros, i.e. 18 thousand euros more  than in February. The fund's
consolidated net rental income (NOI) was 2,449 thousand euros in March, i.e. 21
thousand euros more than in February. The fund's EBITDA was 2,148 thousand euros
in March, which is 21 thousand euros less than in February.

The   fund's   consolidated   cash  balance  was  25,166 thousand  euros  as  of
31.03.2023, and  the cash balance  increased by 694 thousand  euros in March. In
March,  the fund's subsidiaries made investments in existing properties totaling
507 thousand euros.

The  consolidated adjusted cash flow of the  fund for the first quarter of 2023
(EBITDA  minus interest expenses  minus repayments of  loan principals minus the
income  tax expense  of Lithuanian  companies) was  a total of 3.0 million euros
(1.5  million  euros  in  the  same  period  last  year). Considering the fund's
dividend  policy, this would make the gross dividend per share 22.25 cents (2022
Q1:  23.68 cents), i.e. 6% less than last year. The potential dividend per share
has  decreased  due  to  the  increase  in  EURIBOR. The fund's weighted average
interest  rate is 4.66% as  of March 31 of  this year. At  the end of March last
year, the weighted average interest rate on the loans of the fund's subsidiaries
was 2.3%.

The  net  asset  value  per  share  (NRV)  of  EfTEN  Real  Estate Fund AS as of
31.03.2023 was  21.7013 euros and the  EPRA NAV was  22.3556 euros. Both NRV and
EPRA NAV increased by 0.6% compared to February.

Marilin Hein
CFO
Phone +372 6559 515
E-mail: [email protected]