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

16799

Submission date and time

12.12.2024 08:00:30

Content of announcement in Estonian

Title

EfTEN Real Estate Fund AS’i aktsia puhasväärtus seisuga 30.11.2024

Message

EfTEN  Real  Estate  Fund  AS  teenis novembris  konsolideeritud üüritulu summas
2 602 tuhat  eurot,  mis  on  32 tuhat  eurot  rohkem  kui oktoobris. Suurenenud
üüritulu  on  peamiselt  seotud  uue  investeeringu  -  Härgmäe logistikakeskuse
esimese  täiskuu  üürituluga  ning  lisaks  suurenes  üüritulu seoses vakantsuse
vähenemisega   Evolution   büroohoones   Vilniuses.   Fondi  kinnisvaraportfelli
vakantsus langes novembris 3,0%-ni (oli oktoobris 3,2%).

Fondi  konsolideeritud  EBITDA  oli  novembris  2 198 tuhat eurot, mis on seoses
stabiilsete    üldhalduskuludega   ning   madalamate   reklaamikampaaniakuludega
kaubanduskeskustes 43 tuhat eurot rohkem kui eelmisel kuul.

Fondi  ning tema tütarettevõtete pangalaenude kaalutud keskmine intressimäär oli
novembri   lõpus  5,15%, mis  tähendab  0,11 protsendipunkti  langust  võrreldes
oktoobriga ja 0,73 protsendipunkti langust võrreldes aasta alguse tipptasemega.

EfTEN Real Estate Fund AS teenis selle aasta üheteistkümne kuuga konsolideeritud
üüritulu  kokku 28 217 tuhat eurot, mis on 1,4% rohkem kui eelmisel aastal samal
perioodil.  Fondi kinnisvarainvesteeringute neto üüritulu (NOI) oli 27 227 tuhat
eurot,  kasvades 0,6% võrreldes eelmise aasta sama perioodiga. Fondi selle aasta
11 kuu  EBITDA oli  24 006 tuhat eurot,  mis on  0,2% rohkem kui eelmisel aastal
samal perioodil.

2024. aasta  üheteistkümne kuuga  teenis EfTEN  Real Estate  Fund AS 9 966 tuhat
eurot   konsolideeritud   vaba   rahavoogu  (EBITDA,  millest  on  maha  arvatud
laenumaksed  ja intressikulu), mis on 494 tuhat  eurot vähem kui eelmisel aastal
samal  perioodil.  EURIBORi  mõju  on  sellel  aastal  kasvavalt  (YtD) endiselt
negatiivne  (võrreldav intressikulu  on sellel  aastal ligikaudu 766 tuhat eurot
kõrgem  kui eelmisel  aastal 11 kuu  jooksul), kuid  kasvanud EBITDA  ja pikemad
pangalaenude   maksegraafikud   aitavad   EURIBORi  negatiivset  mõju  tasandada
ligikaudu 340 tuhande euro ulatuses. Langeva euribori määra terviklik positiivne
mõju jõuab laenuportfelli 2025. aasta esimese poolaasta jooksul.

EfTEN  Real Estate  Fund AS-i  puhasväärtus aktsia  kohta oli 30.11.2024 seisuga
20,411 eurot  ning EPRA NRV 21,2391 eurot.  Aktsia puhasväärtus kasvas novembris
tavapäraselt 0,7%.

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

Content of announcement in English

Title

Net Asset Value of EfTEN Real Estate Fund AS Share as of 30 November 2024

Message

In  November, EfTEN Real Estate Fund AS earned consolidated rental income of EUR
2,602 thousand,  which is EUR 32 thousand more  than in October. The increase in
rental  income is mainly attributable to the first full-month rental income from
a  new investment  - the  Härgmäe logistics  center. Additionally, rental income
increased  due  to  a  decreased  vacancy  at  the  Evolution office building in
Vilnius.  The vacancy  rate of  the fund's  investment portfolio fell to 3.0% in
November (compared to 3.2% in October).

The fund's consolidated EBITDA in November amounted to EUR 2,198 thousand, which
is  EUR 43 thousand higher than  in the previous month.  This increase is due to
stable  general administrative  expenses and  lower marketing  campaign costs in
shopping centers.

The  weighted  average  interest  rate  on  the  bank  loans of the fund and its
subsidiaries  was  5.15% at  the  end  of November, reflecting a 0.11 percentage
point decrease compared to October and a 0.73 percentage point decrease compared
to the peak at the beginning of the year.

During  the first eleven months  of 2024, EfTEN Real Estate  Fund AS generated a
total  consolidated rental income  of EUR 28,217 thousand,  representing a 1.4%
increase  compared to the  same period last  year. The fund's  net rental income
(NOI) from real estate investments amounted to EUR 27,227 thousand, reflecting a
0.6% increase  compared to the same period last  year. The fund's EBITDA for the
first  eleven months of 2024 totalled  EUR 24,006 thousand, which is 0.2% higher
than in the same period last year.

In  the first  eleven months  of 2024, EfTEN  Real Estate  Fund AS generated EUR
9,966 thousand  of consolidated free cash flow (EBITDA, less loan repayments and
interest  expenses), which is EUR 494 thousand less than in the same period last
year.  The impact of  EURIBOR has remained  negative year-to-date, as comparable
interest  expenses have been approximately EUR  766 thousand higher in the first
11 months  of this  year compared  to the  same period  last year.  However, the
increase  in  EBITDA  and  the  extension  of bank loan repayment schedules have
helped  to  offset  the  negative  impact  of  EURIBOR by approximately EUR 340
thousand.  The  full  positive  impact  of  the  declining  EURIBOR rate will be
reflected in the loan portfolio during the first half of 2025.

The net asset value (NAV) per share of EfTEN Real Estate Fund AS was EUR 20.411
as  of 30 November 2024, while the  EPRA NRV was EUR  21.2391. The NAV per share
increased by 0.7% in November, reflecting the fund's usual growth trend.

Marilin Hein
Chief Financial Officer
Tel. 6559 515
E-mail: [email protected]