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

8253

Submission date and time

10.09.2020 10:10:32

Content of announcement in Estonian

Title

EfTEN Real Estate Fund III AS aktsia puhasväärtus seisuga 31.08.2020

Message

EfTEN Real Estate Fund III AS-i aktsia puhasväärtus (NAV) seisuga 31.08.2020 oli
16,22 eurot,     suurenedes     augustis    0,8%. EPRA    aktsia    puhasväärtus
(raamatupidamislik   puhasväärtus   ilma   edasilükkunud  tulumaksukohustust  ja
intressiderivatiivide   õiglast  väärtust  arvestamata)  oli  31.08.2020 seisuga
17,29 eurot. EPRA NAV suurenes augusti jooksul 0,9%.

August  oli nii müügitulu kui  ka EBITDA näitajate osas  edukaim kuu terve fondi
ajaloo  jooksul. EfTEN Real  Estate Fund III  AS teenis augustis müügitulu kokku
950 tuhat  eurot,  s.o  94 tuhat  eurot  rohkem  kui  juulis.  Fondi  augustikuu
tulemused  sisaldasid  esmakordselt  Vilniuses  asuva  Atea  büroohoone üüritulu
summas 41 tuhat eurot (arvestatud 18 päeva eest), samuti  lõppesid ajutised üüri
allahindlused  DSV  Eesti  ja  DSV  Leedu  logistikakeskustes.  Fondi EBITDA oli
augustis 767 tuhat eurot (69 tuhat eurot rohkem kui juulis).

Fondi  tütarettevõte  Saules  Miestas  UAB  pikendas augustis järgmiseks kolmeks
aastaks  oma  laenulepingut  Swedpangaga.  Laen refinantseeriti kogusummas 14,6
miljonit eurot intressi marginaaliga 2,65%.

Fondi konsolideeritud raha jääk vähenes augustis 4,3 miljoni euro võrra,
sisaldades Atea büroohoone soetusele kulunud omavahendeid summas 4,5 miljonit
eurot. Konsolideeritud raha jääk oli augusti lõpus 4,2 miljonit eurot. Augusti
lõpu seisuga on fondil kogu eelmisel aastal aktsiaemissioonist saadud vahendid
investeeritud.

Selle  aasta 8 kuu  kokkuvõttes on  EfTEN Real  Estate Fund III seoses Covid-19
mõjuga  kaotanud üüritulu  ligikaudu 380 tuhat  eurot (6,1%),  võrreldes eelmise
aastaga.  Fondi klientide maksekäitumine  on augusti lõpuga  hea - fondil on üle
tähtaja  debitoorseid võlgnevusi  kogusummas 138 tuhat  eurot, millest üle 2 kuu
vanad  võlad  moodustavad  18%. Üle  2 kuu  vanad  võlad on olulises osas seotud
Saules Miestase kaubanduskeskuse üürnike laekumata arvetega.

EfTEN  Real Estate  Fund III  AS-i konsolideeritud  varade maht  oli 31.08.2020
seisuga  142,7 miljonit eurot (31.12.2019: 132,8 miljonit eurot) ning omakapital
68,5 miljonit eurot (31.12.2019: 71,17 miljonit eurot).

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

Content of announcement in English

Title

Net asset value of EfTEN Real Estate Fund III AS as of 31.08.2020

Message

The net asset value (NAV) of EfTEN Real Estate Fund III AS as of 31.08.2020 was
16.22 euros, increasing by 0.8% in August. The net asset value of the EPRA share
(net book value excluding deferred income tax liability and fair value of
interest rate derivatives) as of 31.08.2020 was 17.29 euros. EPRA NAV increased
0.9% during August.

August was the most successful month in the history of the fund in terms of both
sales revenue and EBITDA.
In August, EfTEN Real Estate Fund III AS earned a total of 950 thousand euros in
sales revenue, ie 94 thousand euros more than in July. The Fund's August results
included, for the first time, rental income from the Atea office building in
Vilnius in the amount of 41 thousand euros (calculated for 18 days), as well as
temporary rent discounts in DSV Estonia and DSV Lithuania logistics centers
ended. The fund's EBITDA was 767 thousand euros in August (69 thousand euros
more than in July).

In August, the fund's subsidiary Saules Miestas UAB extended its loan agreement
with Swedbank for the next three years. The loan was refinanced in the total
amount of 14.6 million euros with an interest margin of 2.65%.

The fund's consolidated cash balance decreased by 4.3 million euros in August,
including the equity capital on the acquisition of the Atea office building in
the amount of 4.5 million euros. The consolidated cash balance at the end of
August was 4.2 million euros. As of the end of August, all funds received from
the share issue last year have been invested.

In the first eight months of this year, the fund is lost an approximately of
380 thousand euros (6.1%) in rental income compared to the previous year due to
the impact of Covid-19. The payment behavior of the fund's clients is good as at
the end of August - the fund has overdue receivables in the total amount of 138
thousand euros, of which debts older than 2 months make up 18%. Debts older than
2 months are mainly related to unpaid invoices of the tenants of Saules Miestas
shopping center.

As of 31.08.2020, the consolidated assets of EfTEN Real Estate Fund III AS were
142.7 million euros (31.12.2019: 132.8 million euros) and equity 68.5 million
euros (31.12.2019: 71.17 million euros) .

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