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

18415

Submission date and time

10.04.2026 08:00:01

Content of announcement in Estonian

Title

EfTEN Real Estate Fund AS’i 2026. aasta I kvartali finantstulemused ja aktsia puhasväärtus seisuga 31.03.2026

Message

EfTEN  Real  Estate  Fund  AS  teenis  2026. aasta  I  kvartalis konsolideeritud
üüritulu  kokku  8,180 miljonit  eurot,  mis  on 6,5% rohkem kui eelmisel aastal
samal  ajal. Fondi konsolideeritud EBITDA  oli esimeses kvartalis 6,817 miljonit
eurot  (10,3%  rohkem  kui  eelmisel  aastal  samal  ajal).  Fondi EBITDA kasvas
kaubanduse  segmendis 12%, logistika  segmendis 10% ning  hooldekodude segmendis
63%. Büroosektoris jäi konsolideeritud EBITDA eelmise aastaga samale tasemele.

Fond  teenis I kvartalis korrigeeritud rahavoogu (EBITDA miinus intressikulud ja
laenude  põhiosade tagasimaksed  ja tulumaksukulu)  kokku ligikaudu 3,5 miljonit
eurot,  mis  on  seoses  kõrgema  EBITDA  taseme  ja madalamate intressikuludega
võrreldes eelmise aasta sama perioodiga .suurenenud 31%,

Fondi  tütarettevõtete laenude  kaalutud keskmine  intressimäär oli  märtsi lõpu
seisuga  4,0%, püsides selle  aasta I  kvartali jooksul  sisuliselt muutumatuna.
Fondi intressikulud vähenesid võrreldes eelmise aastaga 14%.

2026. aasta  märtsis teenis fond 2 701 tuhat eurot konsolideeritud üüritulu, mis
on  41 tuhat  eurot  vähem  kui  veebruaris.  Üüritulu  vähenes  62 tuhande euro
ulatuses  seoses tütarettevõtte  EfTEN Krustpils  SIA (Läti DSV logistikakeskuse
omanikettevõte)  müügiga,  kuid  kasvas  17 tuhande euro võrra kaubanduskeskuste
käibeüüride  tõttu. Fondile laekus EfTEN Krustpils SIA müügist kokku 5 374 tuhat
eurot  ning  fond  teenis  alates kinnisvarainvesteeringu tegemisest 2016. aasta
juunis  10% sisemist tulumäära (IRR). Tütarettevõtte müügist saadud raha kasutab
fond  uute kinnisvarainvesteeringute tegemiseks  (sh Magistrali Kaubanduskeskuse
OÜ ost) 2026. aastal.

2026. aasta  aprilli alguses  müüs fondi  tütarettevõte EfTEN  SPV7 OÜ Tallinnas
Mustika  kaubanduskeskuse kõrval asuva  A.H. Tammsaare tee  116 a asuva kinnistu
Ignitis   Eesti  OÜ-le,  kes  kavandab  kinnistule  elektriautode  laadimisjaama
rajamist. Kinnistu müügist teenis EfTEN SPV7 OÜ 225 tuhat eurot kasumit.

Fondi  konsolideeritud EBITDA oli märtsis  2 298 tuhat eurot, s.o 22 tuhat eurot
rohkem kui veebruaris.

Fondi  puhasväärtus aktsia  kohta oli  31.03.2026 seisuga 20,749 eurot ning EPRA
NRV 21,6897 eurot. Aktsia puhasväärtus kasvas märtsis 0,7% ning EPRA NRV 0,6%.

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

Content of announcement in English

Title

EfTEN Real Estate Fund AS’s financial results for Q1 2026 and net asset value as of 31 March 2026

Message

EfTEN  Real Estate  Fund AS  earned total  consolidated rental  income of EUR8.180
million  in the first quarter of 2026, representing an increase of 6.5% compared
to  the same period  last year. The  Fund's consolidated EBITDA  for the quarter
amounted  to EUR6.817 million,  up 10.3% year-on-year. EBITDA  increased by 12% in
the  retail segment,  10% in the  logistics segment  and 63% in the elderly care
segment,  while in  the office  segment EBITDA  remained at  the previous year's
level.

During  the first quarter, the Fund generated EUR3.5 million in adjusted cash flow
(EBITDA less interest expenses, loan principal repayments and income tax), which
increased  by 31% compared to the previous  year, mainly driven by higher EBITDA
and lower interest expenses.

As  at the  end of  March, the  weighted average  interest rate  on loans of the
Fund's  subsidiaries  was  4.0%, remaining  broadly  unchanged  during the first
quarter.  Compared to the previous year,  the Fund's interest expenses decreased
by 14%.

In  March 2026, the  Fund earned  EUR2.701 million  in consolidated rental income,
which  is EUR41  thousand less  than in  February. Rental  income decreased by EUR62
thousand due to the sale of the subsidiary EfTEN Krustpils SIA (owner of the DSV
logistics  property in  Latvia), but  increased by  EUR17 thousand  as a result of
turnover-based  rental  income  in  shopping  centres.  The  Fund received total
proceeds  of EUR5.374 million from the sale  of EfTEN Krustpils SIA and achieved a
10% internal rate of return (IRR) since the initial investment in June 2016. The
proceeds  from the sale of the subsidiary will  be used by the Fund for new real
estate   investments   in   2026, including   the   acquisition   of  Magistrali
Kaubanduskeskuse OÜ.

At  the beginning of April  2026, a subsidiary of the  Fund, EfTEN SPV7 OÜ, sold
the  property located at A.H. Tammsaare tee 116a in Tallinn, adjacent to Mustika
shopping centre, to Ignitis Eesti OÜ, which plans to develop an electric vehicle
charging  station on  the site.  The Fund's  subsidiary EfTEN  SPV7 OÜ  earned a
profit of EUR225 thousand from the sale.

The Fund's consolidated EBITDA in March amounted to EUR2.298 million, which is EUR22
thousand higher than in February.

As  at 31 March 2026, the Fund's net asset  value per share was EUR20.749 and EPRA
NRV  EUR21.6897. During  March, NAV  per share  increased by  0.7% and EPRA NRV by
0.6%.

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