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

9062

Submission date and time

10.09.2021 08:00:00

Content of announcement in Estonian

Title

EfTEN Real Estate Fund III AS aktsia puhasväärtus seisuga 31.08.2021

Message

EfTEN  Real Estate Fund III AS  aktsia puhasväärtus (NAV) seisuga 31.08.2021 oli
17,8976 eurot,     kasvades    augustiga    0,8%. EPRA    aktsia    puhasväärtus
(raamatupidamislik   puhasväärtus   ilma   edasilükkunud  tulumaksukohustust  ja
intressiderivatiivide   õiglast  väärtust  arvestamata)  oli  31.08.2021 seisuga
18,91 eurot. EPRA NAV suurenes augustis 0,9% võrra.

Augustis  teenis EfTEN Real  Estate Fund III  AS konsolideeritud müügitulu kokku
1 170 tuhat  eurot,  mis  on  24 tuhat  eurot  rohkem  kui juulis. Kõikide fondi
kinnisvarainvesteeringute  tulud on taastunud  Covid-19 kriisi eelsele tasemele.
Ka  kriisis enim kannatanud Saules Miestase kaubanduskeskus teenib taas kõrgemat
tulu  klientide  käibega  seotud  üürilt  ning  samuti laste mänguväljakult, mis
vahepealsel  perioodil oli suletud. Märgilise tähendusega on muutus viimase 1,5
aasta  tarbijakäitumises - keskuse  külastatavus on küll  madalam, kuid ostud on
suuremad  ning kokkuvõttes on käibeüüride tase hoolimata külastatavuse langusest
kriisieelse ajaga võrreldav.

Fondi  konsolideeritud EBITDA  oli augustis  1 000 tuhat eurot,  mis on 22 tuhat
eurot  kõrgem kui juulis, sisaldades NOI  (puhas üüritulu) kasvu summas 13 tuhat
eurot ning üldkulude vähenemise mõju summas 9 tuhat eurot.

Selle  aasta kaheksa kuu jooksul on fond teeninud 8,3 miljoni euro (2020 8 kuud:
6,7 miljoni  euro) suuruse müügitulu juures  6,9 MEUR (2020: 5,3 MEUR) EBITDA-d.
EBITDA  on võrreldes eelmise aastaga  kasvanud kokku 1,6 miljonit eurot, millest
1,054 miljonit  eurot on toonud  uute kinnisvarainvesteeringute lisandumine ning
ülejäänud kasv on seotud nii eelmisel aastal Covid-19 eriolukorra ajal üürnikele
antud  allahindlustega  kui  ka  vakantsuse  väljaüürimisega Ulonu ja Evolutioni
büroohoonetes Vilniuses.

Fondi  konsolideeritud üle  tähtaja võlgnevus  oli 31. augusti seisuga 152 tuhat
eurot, jäädes juuliga võrreldes samale tasemele.

Fondi  konsolideeritud raha jääk  kasvas augustis 1,479 miljoni  euro võrra, s.h
laekus  fondi Leedu tütarettevõttele  juunis soetatud kinnistute sisendkäibemaks
summas  1,048 miljonit  eurot.  Fondi  konsolideeritud  raha  jääk  oli  seisuga
31.08.2021 11,5 MEUR.

EfTEN  Real  Estate  Fund  III  AS-i  konsolideeritud omakapital oli 31.08.2021
seisuga 90,786 miljonit eurot (31.12.2020: 71,483 miljonit eurot).

Marilin Hein
Finantsjuht
Tel 655 9515
E-post: [email protected] (mailto:[email protected])

Content of announcement in English

Title

Net asset value of EfTEN Real Estate Fund III AS as of 31.08.2021

Message

The  net asset value (NAV) of EfTEN Real Estate Fund III AS as of 31.08.2021 was
17.8976 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 31.08.2021 was 18.91 euros. EPRA NAV increased
by 0.9% in August.

In  August, the  consolidated sales  revenue of  EfTEN Real  Estate Fund  III AS
totaled  to 1,170 thousand euros, which is  24 thousand euros more than in July.
The  sales income on all  investment properties of the  fund has returned to the
Covid-19 pre-crisis  level.  The  Saules  Miestas  shopping  center,  which  has
suffered the most from the crisis, is once again earning higher income from rent
related  to customer turnover, as well  as from the children's playground, which
was  closed in the meantime. The change  in consumer behavior over the last 1.5
years  is important to note  - although the number  of visitors to the center is
lower, but purchases are higher and the level of turnover rents is comparable to
the pre-crisis period, despite the decrease in traffic.

The  Fund's consolidated EBITDA was 1,000 thousand euros in August, which is 22
thousand  euros higher than  in July, including  an increase in  NOI (net rental
income) of 13 thousand euros and the effect of a decrease in general expenses of
9 thousand euros.

During  the eight months  of this year,  the fund has  earned EBITDA of 6.9 MEUR
(2020:  5.3 MEUR) with sales  revenue of 8.3 million  euros (2020 8 months: 6.7
million euros). EBITDA has increased by a total of 1.6 million euros compared to
the  previous year, of which  1.054 million euros is due  to the addition of new
investment  properties and the rest is related to last year's Covid-19 emergency
discounts  and renting out the vacancies in Ulonu and Evolution office buildings
in Vilnius.

The  consolidated overdue  debt of  the fund  was 152 thousand  euros as  of 31
August, remaining at the same level as in July.

The fund's consolidated cash balance increased by 1.479 million euros in August,
including  the VAT repayment  of 1.048 million euros  on real estate acquired by
the  fund's Lithuanian subsidiary  in June.  As  of 31.08.2021, the consolidated
cash balance of the Fund was 11.5 MEUR.

The  consolidated equity  of EfTEN  Real Estate  Fund III  AS was 90.786 million
euros as of 31.08.2021 (31.12.2020: 71.483 million euros).

Marilin Hein
CFO
Phone 655 9515
E-mail: [email protected] (mailto:[email protected])