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

10339

Submission date and time

11.05.2023 08:00:00

Content of announcement in Estonian

Title

EfTEN Real Estate Fund AS’i aktsia puhasväärtus seisuga 30.04.2023

Message

EfTEN  Real Estate Fund AS'i konsolideeritud  üüritulu oli aprillis kokku 2 542
tuhat  eurot, s.o 29 tuhat eurot rohkem kui märtsis. Üüritulu kasvas seoses üüri
indekseerimistega    kolmes    Läti    kinnisvarainvesteeringus    8%-21%. Fondi
konsolideeritud EBITDA oli aprillis 2 181 tuhat eurot, s.o 33 tuhat eurot rohkem
kui märtsis.

Intressikulud  kasvasid  aprillis  629 tuhande  euroni  (63 tuhande euro võrra).
Intressikulude   tavapäraselt  suurem  kasv  oli  seotud  intressiswapi  lepingu
lõppemisega  Saules Miestas kaubanduskeskust omavas tütarettevõttes, kus EURIBOR
oli  fikseeritud 0,35% määras. Fondi laenude  kaalutud keskmine intressimäär oli
aprillis  4,94% (märtsis  4,66%). Kõiki  fondi  laene teenindatakse tavapäraselt
ning  kõikide  kinnisvarainvesteeringute  äritegevuse  rahavoog ületab igakuised
laenumaksed.

Tänavuse aasta nelja kuu jooksul on fond teeninud konsolideeritud üüritulu kokku
10,05 miljonit  eurot  (2022:  4,39 miljonit  eurot) ning EBITDA-d 8,63 miljonit
eurot  (2022:  3,87 miljonit  eurot).  Tänavuse  aasta  konsolideeritud üüritulu
sisaldab  ühinemisel  lisandunud  kinnisvarainvesteeringute  üüritulu kogusummas
5,39 miljonit  eurot, mis võrreldes  EfTEN Kinnisvarafond AS  eelmise aasta sama
perioodiga  on kasvanud 5,7%. Nende kinnisvarainvesteeringute osas, mis on fondi
bilansis  olnud vähemalt kahel järjestikusel aastal (Like-for-like), on üüritulu
võrreldes eelmise aastaga suurenenud 4,7%.

Selle   aasta   nelja  kuu  jooksul  on  EfTEN  Real  Estate  Fund  AS  teeninud
investoritele   30,34 senti   (eelmisel   aastal   32,93 senti)   potentsiaalset
brutodividendi   aktsia  kohta.  Potentsiaalne  brutodividend  aktsia  kohta  on
võrreldes eelmise aastaga peamiselt seoses EURIBORi kasvuga vähenenud 7,9%.

Fondi  konsolideeritud raha jääk oli  30.04.2023 seisuga 28 227 tuhat eurot ning
raha jääk suurenes aprillis 3 061 tuhande euro võrra. Aprillis suurendasid fondi
kaks  tütarettevõtet  oma  pangalaene  1 miljoni  euro  võrra  (kokku 2 miljonit
eurot),  mille  arvelt  suurendas  fond  maikuus  makstavaid  dividende.  Pärast
dividendimakseid  (s.h dividendide tulumaks) on  fondi konsolideeritud raha jääk
14 miljonit eurot.

EfTEN  Real Estate  Fund AS'i  puhasväärtus aktsia  kohta oli 30.04.2023 seisuga
20,6451 eurot  ja  EPRA  NRV  21,3114 eurot.  Aktsia  puhasväärtus langes seoses
dividendide  väljakuulutamisega  4,9%. Ilma  dividende  välja  kuulutamata oleks
puhasväärtus aprillis kasvanud tavapäraselt 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 30.04.2023

Message

The  consolidated rental income of EfTEN  Real Estate Fund AS was 2,542 thousand
euros  in  April,  i.e.  29 thousand  euros  more  than  in March. Rental income
increased  due to  rent indexation  in three  Latvian investment  properties (by
8%-21%. The  fund's consolidated EBITDA was  2,181 thousand euros in April, i.e.
33 thousand euros more than in March.

Interest  expenses  increased  to  629 thousand  euros  in April (by 63 thousand
euros).  The higher than usual increase in  interest expenses was related to the
termination  of the interest rate swap agreement in the subsidiary that owns the
shopping  center  in  Saules  Miestas,  where  EURIBOR  was fixed at 0.35% until
31.03.2023. The  weighted average interest rate of the fund's loans was 4.94% in
April  (4.66% in  March). All  the fund's  loans are  serviced as usual, and the
operating  cash  flow  exceeds  the  monthly  loan  and interest payments in all
properties.

During  the four months of this year,  the fund has earned a consolidated rental
income  of 10.05 million  euros (2022:  4.39 million euros)  and EBITDA of 8.63
million  euros  (2022:  3.87 million  euros).  The  consolidated  rental  income
includes  income from investment properties added during the merger in the total
amount  of 5.39 million euros,  which compared to  the same period  last year in
EfTEN  Kinnisvarafond AS has increased  by 5.7%. Regarding those properties that
have  been on the fund's balance sheet for at least two consecutive years (like-
for-like), the rental income has increased by 4.7% compared to last year.

During the four months of this year, EfTEN Real Estate Fund AS has earned 30.34
cents  (previous year:  32.93 cents) of  potential gross  dividend per share for
investors. The potential gross dividend per share has decreased by 7.9% compared
to last year, mainly due to the increase of EURIBOR.

The   fund's   consolidated   cash  balance  was  28,227 thousand  euros  as  of
04/30/2023, and  the cash balance increased by 3,061 thousand euros in April. In
April,  two of the  fund's subsidiaries increased  their bank loans by 1 million
euros  (2 million euros in  total), which will be  used for the fund's increased
dividend  distribution  in May. After  dividend distribution (including dividend
income tax), the fund's consolidated cash balance is 14 million euros.

As of 30.04.2023, the net asset value per share of EfTEN Real Estate Fund AS was
20.6451 euros  and the  EPRA NRV  was 21.3114 euros.  The NAV  per share fell by
4.9% due  to the announcement  of dividends. Without  the dividend announcement,
the NAV would have increased by the usual 0.6% in April.

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