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

8990

Submission date and time

11.08.2021 08:00:00

Content of announcement in Estonian

Title

EfTEN Real Estate Fund III AS aktsia puhasväärtus seisuga 31.07.2021

Message

EfTEN  Real Estate Fund III AS  aktsia puhasväärtus (NAV) seisuga 31.07.2021 oli
17,747 eurot.  EPRA  aktsia  puhasväärtus  (raamatupidamislik  puhasväärtus ilma
edasilükkunud   tulumaksukohustust  ja  intressiderivatiivide  õiglast  väärtust
arvestamata) oli 31.07.2021 seisuga 18,75 eurot. Nii NAV kui EPRA NAV suurenesid
juulis 0,8% võrra.

Juulis  teenis EfTEN  Real Estate  Fund III  AS konsolideeritud  müügitulu kokku
1 146 tuhat  eurot, mis  on 49 tuhat  eurot rohkem  kui juunis - juulis lisandus
esmakordselt  fondi viimase  soetuse, Panevezyses  asuvate lao ja tööstushoonete
kompleksi  täiskuu üüritulu  ning lisaks  kasvasid 15 tuhande  euro võrra Saules
Miestase kaubanduskeskuse müügitulud.

Fondi  konsolideeritud EBITDA oli juulis 978 tuhat eurot, mis on 150 tuhat eurot
kõrgem  kui juunis, sisaldades NOI (puhas  üüritulu) kasvu summas 57 tuhat eurot
ning   üldkulude   vähenemise   mõju   summas  95 tuhat  eurot.  Võrdlusperioodi
tavapärasest kõrgemad üldkulud tulenesid viimasest avalikust aktsiaemissioonist.

Selle  aasta seitsme kuu jooksul on fond teeninud 7,1 miljoni euro (2020 7 kuud:
5,7 miljoni  euro) suuruse müügitulu juures  5,9 MEUR (2020: 4,5 MEUR) EBITDA-d.
EBITDA  on võrreldes eelmise aastaga  kasvanud kokku 1,3 miljonit eurot, millest
918 tuhat  eurot  on  toonud  uute  kinnisvarainvesteeringute  lisandumine  ning
ülejäänud kasv on seotud nii eelmisel aastal Covid-19 eriolukorra ajal üürnikele
antud  allahindluste lõppemiste kui ka  vakantsete ruumide väljaüürimisega Ulonu
ja Evolutioni büroohoonetes Vilniuses.

Fondi  konsolideeritud  üle  tähtaja  võlgnevus  oli 31. juuli seisuga 156 tuhat
eurot, jäädes juuniga võrreldes samale tasemele.

Fondi konsolideeritud raha jääk kasvas juunis 138 tuhande euro võrra, s.h tasuti
tulumaksu  dividendidelt 176 tuhat  eurot. Fondi  konsolideeritud raha  jääk oli
seisuga 31.07.2021 10,07 MEUR.

EfTEN  Real  Estate  Fund  III  AS-i  konsolideeritud omakapital oli 31.07.2021
seisuga 90,022 miljonit eurot (31.12.2020: 71,483 miljonit eurot).





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 III AS as of 31.07.2021

Message

The  net asset value (NAV) of EfTEN Real Estate Fund III AS as of 31.07.2021 was
17,747 euros.  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
31.07.2021 was 18.75 euros. Both NAV and EPRA NAV increased by 0.8% in July.

In  July,  the  consolidated  sales  revenue  of  EfTEN  Real Estate Fund III AS
amounted to 1,146 thousand euros, which is 49 thousand euros more than in June -
in  July,  for  the  first  time,  the  full-month  rental  income  of  the last
acquisition  of  the  fund,  the  warehouse  and  industrial building complex in
Panevezys  was added, and in addition, the  sales revenues of the Saules Miestas
shopping center increased by 15 thousand euros.

The  Fund's consolidated  EBITDA was  978 thousand euros  in July, which is 150
thousand  euros higher than  in June, including  an increase in  NOI (net rental
income)  of 57 thousand euros and  the effect of a  decrease in overheads of 95
thousand  euros. The higher  than usual overheads  in the comparison period were
due to the last public share issue.

During  the seven months  of this year,  the fund has  earned EBITDA of 5.9 MEUR
(2020:  4.5 MEUR) with sales  revenue of 7.1 million  euros (2020 7 months: 5.7
million  euros).  EBITDA  has  increased  by  1.3 million  euros compared to the
previous  year,  of  which  918 thousand  euros  has  been  brought about by the
addition  of new acquisitions  and the rest  is related to  the end of discounts
granted  to tenants during the Covid-19 emergency  last year and renting out the
vacant premises in Ulonu and Evolution office buildings in Vilnius.

As  of July  31th, the consolidated  overdue debt  of the  Fund was 156 thousand
euros, remaining at the same level as in June.

The  consolidated cash  balance of  the fund  increased by 138 thousand euros in
June,  including the payment  of 176 thousand euros  from income tax, calculated
from  dividends. As of 31.07.2021, the consolidated cash balance of the Fund was
10.07 MEUR.

The  consolidated equity  of EfTEN  Real Estate  Fund III  AS was 90.022 million
euros as of 31.07.2021 (31.12.2020: 71.483 million euros).




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