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

17740

Submission date and time

09.09.2025 08:00:20

Content of announcement in Estonian

Title

EfTEN Real Estate Fund AS’i aktsia puhasväärtus seisuga 31.08.2025

Message

EfTEN  Real Estate Fund AS  teenis 2025. aasta augustis konsolideeritud üüritulu
2 704 tuhat  eurot, mis on  15 tuhat eurot rohkem  kui juulis. Üüritulu kasv oli
peamiselt  seotud  üüriarvestuse  algusega  Ermi  hooldekodu  uuelt osalt. Fondi
konsolideeritud  puhasüüritulu (NOI) oli  augustis 2 622 tuhat eurot, suurenedes
võrreldes juuliga 18 tuhande euro võrra.

2025. aasta  kaheksa  kuu  jooksul  teenis  fond  konsolideeritud üüritulu kokku
20,97 miljonit  eurot,  mis  on  2,3% rohkem  kui eelmise aasta samal perioodil.
Konsolideeritud   EBITDA   oli  samal  perioodil  17,55 miljonit  eurot,  jäädes
aastatagusega võrreldes samale tasemele.

Korrigeeritud rahavoog (EBITDA miinus laenude tagasimaksed miinus intressikulud)
on  selle aasta kaheksa  kuu kokkuvõttes 8,36 miljonit  eurot, mis on 17% rohkem
kui  eelmisel  aastal  samal  ajal.  Seda  eelkõige  tänu  uutest  soetustest ja
arendustest  lisandunud rahavoole ning  madalamatele intressikuludele tulenevalt
EURIBOR'i langusest.

Kaheksa  kuu  tulemuste  põhjal  on  fond  teeninud investoritele potentsiaalset
brutodividendi  58,49 senti aktsia  kohta, mis  on 10,8% rohkem  kui mullu samal
perioodil.  Fondivalitseja  teeb  täpsemad  arvutused laenude refinantseerimiste
ning potentsiaalse 2025. aasta oodatava dividendi osas novembris.

Fondi  puhasväärtus (NAV) aktsia  kohta oli augusti  lõpus 20,2868 eurot ja EPRA
NRV 21,1682 eurot. Mõlemad näitajad kasvasid kuuga 0,8%.

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

Content of announcement in English

Title

Net Asset Value of EfTEN Real Estate Fund AS as of 31 August 2025

Message

EfTEN  Real  Estate  Fund  AS  earned  consolidated  rental income of EUR 2,704
thousand  in  August  2025, which  is  EUR  15 thousand  more  than in July. The
increase in rental income was primarily due to the commencement of rental income
of the new wing of the Ermi care home. The fund's consolidated net rental income
(NOI)  in August amounted to EUR  2,622 thousand, up by EUR 18 thousand compared
to July.

During the first eight months of 2025, the fund earned total consolidated rental
income  of EUR 20.97 million,  which is 2.3% more  than in the  same period last
year.  Consolidated EBITDA for the same  period was EUR 17.55 million, remaining
on par with the previous year.

The  adjusted cash flow  (EBITDA minus loan  principal repayments minus interest
expenses)  for the eight-month  period was EUR  8.36 million, increasing by 17%
compared  to  the  same  time  last  year.  This growth was primarily due to the
additional  cash flows from new acquisitions  and developments, as well as lower
interest expenses due to a decrease in EURIBOR.

Based  on  the  eight-month  results,  the  fund has generated a potential gross
dividend  of 58.49 cents  per share  for investors,  which is  10.8% higher than
during  the same period last  year. The fund manager  will perform more detailed
calculations regarding loan refinancings and the potential 2025 dividend outlook
in November.

As  of the end  of August, the  fund's net asset  value (NAV) per  share was EUR
20.2868, and  the EPRA NRV  was EUR 21.1682. Both  indicators increased by 0.8%
over the month.

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