Market announcement
Baltic Horizon Fund / Northern Horizon Capital AS
LEI code
5299008IKT93E4SA0G49
Size of the entity
Small undertaking
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
9149
Attachments
Submission date and time
04.11.2021 20:10:00
Content of announcement in Estonian
Title
BALTIC HORIZON FONDI 2021. AASTA III KVARTALI KONSOLIDEERITUD AUDITEERIMATA MAJANDUSTULEMUSED
Message
Northern Horizon Capital AS-i (Fondivalitseja) juhatus on kinnitanud Baltic
Horizon Fondi (Fond) auditeerimata konsolideeritud vahearuande tulemused 2021.
aasta III kvartali kohta.
EPRA kuldauhind
Baltic Horizon fond pälvis Euroopa kinnisvarasektori ettevõtjate liidu EPRA
2021. aasta virtuaalsel aastakonverentsil teist aastat järjest prestiizhse
tunnustuse. Fondile anti kuldauhind EPRA hea tava soovituslike juhiste
rakendamise eest. Tegemist on üldtunnustatud kinnisvarasektori standarditega,
mis nõuavad finantsaruandluses suurimat läbipaistvust, võrreldavust ja nõuetele
vastavust. Auhindade määramiseks hindas EPRA 181 Euroopa börsil noteeritud
kinnisvaraettevõtte raamatupidamise aruandeid.
Pangalaenude pikendamine
14. juulil 2021 pikendas Fond 7,8 miljoni euro suurust G4S-i peahoone
finantseerimiseks võetud pangalaenu. Lepingu järgi on laenu tagasimaksetähtpäev
31. oktoober 2022.
19. juulil 2021 pikendas Fond 2,1 miljoni euro suurust SKY ostukeskuse
finantseerimiseks võetud pangalaenu. Lepingu järgi on laenu tagasimaksetähtpäev
31. jaanuar 2022.
Kinnisvara haldamine
1. septembrist 2021 on Baltic Horizon fondi partneriteks CBRE Baltics ja Censeo.
Partnerid pakuvad kinnisvarahaldus-, rendi- ja raamatupidamisteenuseid Fondi
kogu portfellile. Censeo osutab teenuseid Leedu ärikeskustele (Duettole ja North
Starile) ning Domus Pro ostukeskusele ja bürookompleksile, CBRE Baltics aga
ülejäänud portfellile.
Kaks hoonet said BREEAM-i sertifikaadi
Baltic Horizon soovib 2021. aasta lõpuks sertifitseerida kõik oma tegutsevad
büroohooned vastavalt BREEAM-i kasutuses oleva hoone keskkonna hindamise
standardile. 2021. aasta III kvartalis anti North Starile ja G4S-i peahoonele
BREEAM-i keskkonnasertifikaat hinnanguga ?väga hea".
COVID-19 pandeemia mõju
2020. aasta alguses hakkas maailmas levima uus koroonaviirus (COVID-19), mis on
oluliselt mõjutanud erinevate riikide, sh Balti riikide, ettevõtteid ja
majandust. Viiruse levik on muutnud oluliselt Fondi tegevuskeskkonda ja
avaldanud negatiivset mõju Fondi 2020. ja 2021. aasta majandustulemustele.
2020. aasta lõpus algas Balti riikides teine piirangute periood, mil valitsused
kehtestasid elanikele ja ettevõtetele koroonaviiruse leviku tõkestamiseks
rangeid kitsendusi. Ostukeskused pandi mõneks ajaks kinni. Avatuks jäid vaid
esmavajalikud müügikohad (toidukauplused ja apteegid). 2021. aasta suvel
leevendasid kõik Balti riigid COVID-19 piiranguid, sest viirusesse nakatumine
langes ja olukord stabiliseerus. 2021. aasta III kvartali lõpus hakkas aga
nakatumiste arv neis riikides jälle oluliselt tõusma. Nakatumiste arvu tõusu
tõttu otsustas Läti valitsus kehtestada uuesti liikumispiirangud, mis kehtivad
21. oktoobrist 15. novembrini. Selle aruande koostamise ajal kehtivad Galerija
Centrsi tegevusele ranged piirangud.
Fondi 2021. aasta III kvartali majandusnäitajaid mõjutasid viirusepuhangust
tingitud piirangud, mis avaldasid mõju rentnike finantstulemustele, ja pandeemia
tõttu rentnikele tehtud soodustused. Hästi hajutatud portfell peaks aga
võimaldama Fondil COVID-19 mõju piirata ja jätkuvalt kogu aasta vältel
korralikke konsolideeritud põhitegevuse tulemusi saavutada. Pärast seda, kui
ranged piirangud Balti riikides tühistati, on Fondi põhitegevuse tulemused
olulisel määral taastunud.
Väljamaksed 2021. aasta II kvartali ja 2020. aasta III kvartali tulemuste eest
28. juulil 2021 kuulutas Fond osakuomanikele 2021. aasta II kvartali tulemuste
eest välja rahalise väljamakse kogusummas 1 316 tuhat eurot (0,011 eurot osaku
kohta). See teeb 2021. aasta II kvartali kaalutud keskmise puhasväärtuse
tootluseks 0,98%.
28. oktoobril 2021 kuulutas Fond osakuomanikele 2021. aasta III kvartali
tulemuste eest välja rahalise väljamakse kogusummas 2 034 tuhat eurot (0,017
eurot osaku kohta). See teeb 2021. aasta III kvartali kaalutud keskmise
puhasväärtuse tootluseks 1,63%.
Turul valitseva ebakindluse tõttu otsustas Fond teha 2020. ja 2021. aastal
vähendatud väljamakseid ja jätta 6,4 miljoni euro ulatuses jaotuskõlblikku
rahavoogu välja maksmata. Fondivalitseja jälgib tähelepanelikult pandeemia
majandusmõju ja hindab tulevasi väljamaksetasemeid järgnevate perioodide
majandustulemuste alusel ümber.
Väljamakse tegemise võime arvutamise valem
III kv II kv III kv
Tuhandetes eurodes 2020 IV kv 2020 I kv 2021 2021 2021
-------------------------------------------------------------------------------
(+) Puhas renditulu 4 799 4 745 4 173 4 357 4 676
-------------------------------------------------------------------------------
(-) Fondi halduskulud -682 -713 -745 -756 -735
-------------------------------------------------------------------------------
(-) Välised
intressikulud -1 327 -1 362 -1 346 -1 311 -1 407
-------------------------------------------------------------------------------
(-) Kapitalikulud(1) -230 -131 -79 -92 -38
-------------------------------------------------------------------------------
(+) Tagasi lisatud
noteerimisega seotud
kulud 114 85 - - -
-------------------------------------------------------------------------------
(+) Tagasi lisatud
omandamisega seotud
kulud - 26 31 5 9
-------------------------------------------------------------------------------
Genereeritud neto
rahavoog (GNR) 2 674 2 650 2 034 2 203 2 505
-------------------------------------------------------------------------------
-------------------------------------------------------------------------------
GNR kaalutud osaku kohta
(eurodes) 0,024 0,022 0,017 0,018 0,021
-------------------------------------------------------------------------------
12 kuu jooksev GNR
tootlus(2) (%) 9,4% 8,6% 7,4% 7,0% 7,0%
-------------------------------------------------------------------------------
-------------------------------------------------------------------------------
Väljakuulutatud
väljamaksed 3 111 1 316 1 316 1 316 2 034
-------------------------------------------------------------------------------
Väljakuulutatud
väljamaksed osaku
kohta(3) (eurodes) 0,026 0,011 0,011 0,011 0,017
-------------------------------------------------------------------------------
12 kuu jooksev
dividenditootlus(2) (%) 7,5% 5,8% 5,4% 5,0% 4,5%
-------------------------------------------------------------------------------
1. Tabelis on esitatud kvartali tegelik kapitalikulu. Osakuomanikele tulevikus
tehtavate väljamaksete aluseks on eelarvestatud aastane kapitalikulu, mis on
kvartalite vahel võrdselt ära jaotatud. See vähendab osakuomanikele
tehtavate rahaliste väljamaksete kvartaalset volatiilsust.
2. 12 kuu jooksva GNR-i tootluse ja dividenditootluse aluseks on osaku turuhind
vastava kvartali lõpu seisuga (2021. aasta III kvartali osaku turuhind on
esitatud seisuga 30. september 2021).
3. Väljamaksele õigust omavate osakute arvu alusel.
Puhaskasum ja puhas renditulu
2021. aasta 9 kuuga teenis kontsern 13,2 miljonit eurot puhast renditulu, mida
on 13,1% vähem kui aasta varem (9 kuud 2020: 15,2 miljonit eurot). Puhas
renditulu kahanes, sest rentnikele tehti pandeemia ajal rendisoodustusi ja
Pirita ostukeskuse rendigarantii kanti maha summas 0,2 miljonit eurot (ühekordse
mõjuga sündmus).
2021. aasta 9 kuu puhas renditulu jagunes segmentide vahel järgmiselt: büroo
62,4% (9 kuud 2020: 55,1%), kaubandus 33,0% (9 kuud 2020: 40,6%) ja vaba aeg
4,6% (9 kuud 2020: 4,3%). Keskses äripiirkonnas asuvate
kinnisvarainvesteeringute (Postimaja, Europa ja Galerija Centrsi) renditulu
moodustas 21,8% Fondi portfelli 2021. aasta 9 kuu puhtast renditulust.
Elurajoonides asuvate ostukeskuste 2021. aasta 9 kuu puhas renditulu moodustas
11,2%.
Fondi 2021. aasta 9 kuu puhas renditulu jagunes riikide vahel järgmiselt: Läti
36,6% (9 kuud 2020: 39,4%), Leedu 37,1% (9 kuud 2020: 35,3%) ja Eesti 26,3% (9
kuud 2020: 25,3%).
Kontserni 2021. aasta 9 kuu puhaskahjum oli 6,9 miljonit eurot (9 kuud 2020:
puhaskahjum 6,9 miljonit eurot). Tulemile avaldasid olulist mõju 2021. aasta
juunis kajastatud ühekordne kinnisvarainvesteeringute ümberhindluse kahjum
kogusummas 14,3 miljonit eurot (2020. aasta juuni: ümberhindluse kahjum 15,8
miljonit eurot). Fondi kinnisvarainvesteeringute ümberhindluse kahjum oli küll
väiksem kui 2020. aasta samal perioodil, aga kuna puhas renditulu kogu 2021.
aasta 9 kuu vältel langes, kujunesid 2021. ja 2020. aasta 9 kuu tulemid
sarnaseks. Fondi kinnisvarainvesteeringute majandustulemused olid aga
koroonapiirangutele vaatamata positiivsed. Hindamise mõju arvesse võtmata oleks
2021. aasta 9 kuu puhaskasum olnud 7,4 miljonit eurot (9 kuud 2020: 8,9 miljonit
eurot). 2021. aasta 9 kuu kahjum osaku kohta oli 0,06 eurot (9 kuud 2020: 0,06
eurot). Kinnisvarainvesteeringute õiglase väärtuse muutuse mõju arvesse võtmata
oleks kasum osaku kohta olnud 0,06 eurot (9 kuud 2020: 0,08 eurot).
Varade brutoväärtus (Gross Asset Value ehk GAV)
Fondi varade brutoväärtus vähenes aruandeperioodil 1,7%, langedes 2021. aasta
septembri lõpuks 349,6 miljoni euroni (31. detsember 2020: 355,6 miljonit
eurot). Languse peamine põhjus oli kinnisvarainvesteeringute ümberhindamisest
tekkinud kahjum summas 14,3 miljonit eurot, mille mõju vähendasid pisut
varadesse tehtud kapitaliinvesteeringud ja rahasaldo kasv. Kontsern tegi 2021.
aasta 9 kuu jooksul kapitaliinvesteeringuid (4,0 miljonit eurot) Meraki
büroohoone arendusprojekti. Fond kavatseb Meraki büroohoone ehitust 2021. aastal
jätkata. Lisaks investeeris Fond 0,7 miljonit eurot teistesse
(ümber)arendusprojektidesse. Fondivalitseja jälgib pandeemia majandusmõju ja
tagab Fondi piisava likviidsustaseme ehituse ajal.
Varade puhasväärtus (Net Asset Value ehk NAV)
Fondi varade puhasväärtus vähenes ja oli 2021. aasta septembri lõpu seisuga
126,1 miljonit eurot (31. detsember 2020: 136,3 miljonit eurot). Puhasväärtus
langes kinnisvaraportfelli ümberhindlusest tekkinud kahjumi tõttu. Fondi varade
puhasväärtus vähenes eelmise aasta lõpuga võrreldes 7,5%. Perioodi positiivseid
tegevustulemusi ja rahavoo riskimaandamise reservi positiivset muutust summas
0,6 miljonit eurot tasakaalustas osakuomanikele tehtud väljamakse summas 3,9
miljonit eurot. Seisuga 30. september 2021 oli osaku puhasväärtus IFRS kohaselt
1,0539 eurot (31. detsember 2020: 1,1395 eurot) ning EPRA puhas materiaalne
põhivara ja EPRA puhas taastamisväärtus olid 1,1273 eurot (31. detsember
2020: 1,2219 eurot) osaku kohta. EPRA puhas võõrandamisväärtus oli 1,0552 eurot
(31. detsember 2020: 1,1435 eurot) osaku kohta.
Kinnisvarainvesteeringud
Baltic Horizoni portfelli kuulub 15 Balti riikide pealinnades asuvat rahavooga
kinnisvarainvesteeringut ja üks lõpetamata kinnisvarainvesteering Meraki
maatükil. 2021. aasta III kvartali lõpus oli Fondi portfelli õiglane väärtus
330,9 miljonit eurot (31. detsember 2020: 340,0 miljonit eurot) ja renditavat
netopinda oli kokku 153 351 ruutmeetrit. 2021. aasta III kvartalis investeeris
Fond 0,1 miljonit eurot olemasolevasse kinnisvarainvesteeringute portfelli, 0,2
miljonit eurot rekonstrueerimisprojektidesse ja lisaks 2,1 miljonit eurot Meraki
arendusprojekti.
Intressikandvad laenukohustised ja võlakirjad
2021. aasta 9 kuu jooksul viis Fond lõpule 18-kuuliste tagatud võlakirjade
suunatud pakkumise summas 4,0 miljonit eurot. Võlakirjad kannavad fikseeritud
5,0% määraga intressi, mida makstakse kaks korda aastas. Laekuvaid vahendeid
kasutatakse Meraki büroohoone ehituse rahastamiseks. Võlakirjade kogumaht
emiteeritakse projekti finantseerimis- ja investeerimistegevuse rahavoogude
ühitamiseks mitmes osas. Võlakirjade märkimise järel suurenesid intressikandvad
laenud ja võlakirjad (rendikohustisi arvestamata) 209,3 miljoni euroni (31.
detsember 2020: 205,6 miljonit eurot). Pangalaenukohustised vähenesid pisut
graafikujärgse laenuamortisatsiooni tõttu. Aastane laenuamortisatsioon moodustab
0,2% kogu tasumata laenujäägist.
Rahavood
2021. aasta 9 kuu äritegevuse rahavoog oli positiivne summas 9,7 miljonit eurot
(9 kuud 2020: positiivne summas 11,9 miljonit eurot). Investeerimistegevuse
rahavoog oli olemasolevatesse kinnisvara-investeeringutesse tehtud täiendavate
investeeringute ning Meraki, Postimaja ja CC Plaza kompleksi ning Europa
arendusprojektidesse tehtud investeeringute tõttu negatiivne summas 4,0 miljonit
eurot (9 kuud 2020: negatiivne summas 2,5 miljonit eurot).
Finantseerimistegevuse rahavoog oli negatiivne summas 4,4 miljonit eurot (9 kuud
2020: negatiivne summas 10,9 miljonit eurot). 2021. aasta 9 kuu jooksul tegi
Fond osakuomanikele rahalisi väljamakseid summas 3,9 miljonit eurot ja maksis
pangalaenudelt ja võlakirjadelt regulaarseid intresse. 2021. aasta III kvartali
lõpus oli Fondil raha ja raha ekvivalente summas 14,6 miljonit eurot (31.
detsember 2020: 13,3 miljonit eurot), mis näitab piisavat likviidsust ja
finantspaindlikkust.
Peamised kasumi näitajad
Tuhandetes
eurodes III kv 2021 III kv 2020 Muutus (%)
-----------------------------------------------------------------------------
Puhas renditulu 4 676 4 799 -2,6%
Halduskulud -735 -682 7,8%
Muu äritulu 4 - -
Kinnisvarainvesteeringute ümberhindluse
kahjum -5 -4 25,0%
Ärikahjum 3 940 4 113 -4,2%
Finantstulud ja -kulud
(neto) -1 470 -1 367 7,5%
Maksueelne kasum 2 470 2 746 -10,1%
Tulumaks -127 -153 -17,0%
-----------------------------------------------------------------------------
Perioodi puhaskasum 2 343 2 593 -9,6%
-----------------------------------------------------------------------------
-----------------------------------------------------------------------------
Ringluses olevate osakute kaalutud
keskmine arv 119 635 429 113 387 525 5,5%
Kasum osaku kohta
(eurodes) 0,02 0,02 -
-----------------------------------------------------------------------------
Peamised finantsseisundi näitajad
Tuhandetes
eurodes 30.09.2021 31.12.2020 Muutus (%)
-------------------------------------------------------------------------------
Kasutuses olevad
kinnisvarainvesteeringud 324 788 334 518 -2,9%
Lõpetamata kinnisvarainvesteeringud 6 072 5 474 -10,9%
Varade brutoväärtus (GAV) 349 555 355 602 -1,7%
Intressikandvad laenud ja
võlakirjad 209 346 205 604 1,8%
Kohustised
kokku 223 476 219 281 1,9%
-------------------------------------------------------------------------------
IFRS varade puhasväärtus (IFRS
NAV) 126 079 136 321 -7,5%
EPRA puhas taastamisväärtus (EPRA
NRV) 134 864 146 180 -7,7%
-------------------------------------------------------------------------------
-------------------------------------------------------------------------------
Ringluses olevate osakute arv 119 635 429 119 635 429 -
Osaku puhasväärtus - IFRS (eurodes) 1,0539 1,1395 -7,5%
EPRA puhas taastamisväärtus (NRV) osaku
kohta (eurodes) 1,1273 1,2219 -7,7%
-------------------------------------------------------------------------------
-------------------------------------------------------------------------------
Laenu tagatuse suhtarv (%) 63,3% 60,5% -
Keskmine sisemine intressimäär (%) 2,7% 2,6% -
-------------------------------------------------------------------------------
Kinnisvarainvesteeringute tulemused
Fondi kinnisvarainvesteeringute portfelli keskmine tegelik täitumus oli 2021.
aasta III kvartalis 93,1% (II kv 2021: 93,9%). Seisuga 30. september 2021 oli
täitumus 92,9% (30. juuni 2021: 93,7%). Kaubandussegmendis täitumus vähenes
peamiselt Europa ostukeskuse rekonstrueerimise tõttu - rentnikud pidid seal osa
pindu ajutiselt järgnevate kuude ehitustööde jaoks vabastama. Büroosegmendi
täitumuse määr on küll jätkuvalt tugev, kuid 2021. aasta III kvartali lõpus
pisut langes. Seda põhjustas Domus Pro ärikeskuse ajutiselt vaba pind. Ärikeskus
täitus jälle täielikult novembri alguses, kui vaba pinna hõivas uus rentnik.
Keskmine otsene tootlus oli 2021. aasta III kvartalis 5,4% (II kv 2021: 5,2%) ja
esmane puhastootlus 5,8% (II kv 2021: 5,5%). Kinnisvarainvesteeringute tootlused
suurenesid võrreldes II kvartaliga, kuigi vabad rendipinnad ja tehtud
rendisoodustused mõjutavad endiselt Fondi tulemusi. Portfelli keskmine rendihind
oli 2021. aasta III kvartalis 12,2 eurot ruutmeetri kohta (2021. aasta II
kvartal: 11,3 eurot ruutmeetri kohta).
Ülevaade Fondi kinnisvarainvesteeringutest seisuga 30. september 2021
Esmane
Õiglane Otsene puhas-
Kinnisvarainvesteering Segment väärtus(1) Renditav tootlus tootlus
(tuhandetes netopind III kv III kv Täitumuse
eurodes) (m(2)) 2021(2) 2021(3) määr
--------------------------------------------------------------------------------
Vilnius, Leedu
Duetto I Büroo 16 569 8 587 8,0% 7,2% 100,0%
Duetto II Büroo 19 455 8 674 7,4% 7,1% 100,0%
Europa ostukeskus Kaubandus 35 284 16 856 2,7% 2,9% 82,0%
Domus Pro ostukeskus Kaubandus 16 241 11 247 8,3% 8,0% 99,5%
Domus Pro ärikeskus Büroo 7 620 4 831 8,9% 7,6% 91,6%
North Star ärikeskus Büroo 18 999 10 550 6,0% 6,6% 89,7%
Meraki maa 6 072 - - - -
--------------------------------------------------------------------------------
Vilniuses kokku 120 240 60 745 5,9% 5,9% 92,5%
--------------------------------------------------------------------------------
Riia, Läti
Upmalas Biroji Büroo
bürookompleks 21 244 10 459 7,4% 8,3% 100,0%
Vainodes I Büroo 18 141 8 052 6,7% 8,0% 100,0%
LNK Centre Büroo 16 124 7 453 6,4% 6,8% 100,0%
Sky ostukeskus Kaubandus 4 916 3 254 7,3% 7,5% 96,9%
Galerija Centrs Kaubandus 65 181 20 022 2,6% 3,0% 80,6%
--------------------------------------------------------------------------------
Riias kokku 125 606 49 240 4,6% 5,3% 91,9%
--------------------------------------------------------------------------------
Tallinn, Eesti
Postimaja ja CC Plaza Kaubandus 29 852 9 145 3,4% 4,1% 92,9%
Postimaja ja CC Plaza Vaba aeg 14 260 8 664 9,1% 7,6% 100,0%
G4S-i peahoone Büroo 15 401 9 179 7,7% 7,8% 100,0%
Lincona Büroo 15 911 10 870 7,2% 7,1% 90,3%
Pirita ostukeskus Kaubandus 9 590 5 508 5,9% 7,7% 88,5%
--------------------------------------------------------------------------------
Tallinnas kokku 85 014 43 366 5,9% 6,3% 94,6%
--------------------------------------------------------------------------------
Portfell kokku 330 860 153 351 5,4% 5,8% 92,9%
--------------------------------------------------------------------------------
1. Põhineb viimasel, seisuga 30. juuni 2021 teostatud hindamise, hilisematel
kapitalikuludel ja kajastatud kasutusõiguse varadel.
2. Otsese tootluse leidmiseks jagatakse puhas äritulu kinnisvarainvesteeringu
soetusmaksumuse ja hilisemate kapitalikulude summaga.
3. Esmase puhastootluse leidmiseks jagatakse puhas äritulu
kinnisvarainvesteeringu turuväärtusega.
KONSOLIDEERITUD KASUMI- JA MUU KOONDKASUMI ARUANNE
01.01.2021- 01.01.2020-
Tuhandetes eurodes 01.07.2021- 30.09.2021 01.07.2020- 30.09.2020 09.30.2021 09.30.2020
------------------------------------------------------------------------------------------------
Renditulu 5 332 5 267 14 844 16 549
Teenustasutulu 1 271 1 245 3 697 3 749
Renditegevuse kulud -1 927 -1 713 -5 335 -5 109
------------------------------------------------------------------------------------------------
Puhas renditulu 4 676 4 799 13 206 15 189
Halduskulud -735 -682 -2 236 -2 205
Muu äritulu 4 - 4 186
Kinnisvarainvesteeringute
ümberhindluse kahjum -5 -4 -14 264 -15 757
------------------------------------------------------------------------------------------------
Ärikahjum/-kahjum 3 940 4 113 -3 290 -2 587
------------------------------------------------------------------------------------------------
Finantstulud - 1 1 3
Finantskulud -1 470 -1 368 -4 222 -4 118
------------------------------------------------------------------------------------------------
Finantstulud ja -kulud
kokku -1 470 -1 367 -4 221 -4 115
------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------
Maksueelne kasum/kahjum 2 470 2 746 -7 511 -6 702
------------------------------------------------------------------------------------------------
Tulumaks -127 -153 632 -161
------------------------------------------------------------------------------------------------
Perioodi kasum/kahjum 2 343 2 593 -6 879 -6 863
------------------------------------------------------------------------------------------------
Tulevikus kasumisse või
kahjumisse
ümberliigitatav muu
koondkasum/-kahjum
Rahavoogude
riskimaandamise
puhaskasum/
kahjum 168 -3 619 -227
Rahavoogude
riskimaandamise
puhaskasumi/
kahjumiga seotud
tulumaks -3 -2 -34 13
------------------------------------------------------------------------------------------------
Tulevikus kasumisse või
kahjumisse
ümberliigitatav
tulumaksujärgne muu
koondkasum/-kahjum kokku 165 -5 585 -214
------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------
Perioodi tulumaksujärgne
koondkasum/-kahjum kokku 2 508 2 588 -6 294 -7 077
------------------------------------------------------------------------------------------------
------------------------------------------------------------------------------------------------
Tava- ja lahustatud
kasum/kahjum osaku kohta
(eurodes) 0,02 0,02 -0,06 -0,06
------------------------------------------------------------------------------------------------
KONSOLIDEERITUD FINANTSSEISUNDI ARUANNE
Tuhandetes eurodes 30.09.2021 31.12.2020
----------------------------------------------------------------
Põhivarad
Kinnisvarainvesteeringud 324 788 334 518
Lõpetamata kinnisvarainvesteeringud 6 072 5 474
Materiaalsed põhivarad 3 2
Muud põhivarad 22 22
----------------------------------------------------------------
Põhivarad kokku 330 885 340 016
----------------------------------------------------------------
Käibevarad
Nõuded ostjate vastu ja muud nõuded 3 523 1 901
Ettemaksed 549 352
Raha ja raha ekvivalendid 14 598 13 333
----------------------------------------------------------------
Käibevarad kokku 18 670 15 586
----------------------------------------------------------------
Varad kokku 349 555 355 602
----------------------------------------------------------------
Omakapital
Sissemakstud kapital 145 200 145 200
Rahavoogude riskimaandamise reserv -1 076 -1 661
Jaotamata kahjum -18 045 -7 218
----------------------------------------------------------------
Omakapital kokku 126 079 136 321
----------------------------------------------------------------
Pikaajalised kohustised
Intressikandvad võlakohustised 140 611 195 670
Edasilükkunud tulumaksukohustised 5 407 6 009
Tuletisinstrumendid 1 060 1 736
Muud pikaajalised kohustised 1 136 1 026
----------------------------------------------------------------
Pikaajalised kohustised kokku 148 214 204 441
----------------------------------------------------------------
Lühiajalised kohustised
Intressikandvad võlakohustised 69 220 10 222
Võlad tarnijatele ja muud võlad 4 719 3 640
Tulumaksukohustis 4 1
Tuletisinstrumendid 84 27
Muud lühiajalised kohustised 1 235 950
----------------------------------------------------------------
Lühiajalised kohustised kokku 75 262 14 840
----------------------------------------------------------------
Kohustised kokku 223 476 219 281
----------------------------------------------------------------
Omakapital ja kohustised kokku 349 555 355 602
----------------------------------------------------------------
Lisainformatsiooni saamiseks palume kontakteeruda:
Tarmo Karotam
Baltic Horizon Fond, fondijuht
E-mail: [email protected]
www.baltichorizon.com
Baltic Horizon Fond on registreeritud lepinguline avalik kinnine kinnisvarafond,
mida valitseb alternatiivfondivalitseja Northern Horizon Capital AS.
Avaldamine: GlobeNewswire, Nasdaq Tallinn, Nasdaq Stockholm,
www.baltichorizon.com
Käesolev teade sisaldab informatsiooni, mille Fondivalitseja on kohustatud
avaldama Euroopa Liidu turukuritarvituse määruse kohaselt. Informatsioon esitati
avaldamiseks 04.11.2021 kell 20:10 Eesti aja järgi ülalmainitud
avaldamiskanalite esindajatele.
Content of announcement in English
Title
BALTIC HORIZON FUND CONSOLIDATED UNAUDITED INTERIM RESULTS FOR Q3 2021
Message
Management Board of Northern Horizon Capital AS (the Management Company) has
approved the unaudited consolidated interim financial statements of Baltic
Horizon Fund (the Fund) for the first nine months of 2021.
Baltic Horizon wins EPRA Gold award
Baltic Horizon Fund received a prestigious award at the European Public Real
Estate Association (EPRA) virtual annual conference 2021 for the second year in
a row. The Fund scored a "Gold Award" for the adoption of EPRA Best Practices
Recommendations (BPR) - widely accepted industry standards for the highest level
of transparency, comparability and compliance in financial reporting. EPRA
assessed the financial statements of 181 European listed real estate entities as
part of its annual award process.
Extension of bank loans
On 14 July 2021, the Fund extended a EUR 7.8 million bank loan to finance G4S
Headquarters. According to the agreement, the maturity date of the loan is 31
October 2022.
On 19 July 2021, the Fund extended a EUR 2.1 million bank loan to finance Sky
SC. According to the agreement, the maturity date of the loan is 31 January
2022.
Property management
As of 1st September 2021, CBRE Baltics and Censeo became the partners of Baltic
Horizon Fund and will be providing property management, leasing and accounting
services for the entire portfolio of the Fund. Censeo will provide services to
the Lithuanian business centres Duetto and North Star, as well as to the Domus
Pro shopping centre and office complex. CBRE Baltics will provide services to
the remaining portfolio.
Two buildings receive BREEAM certification
Baltic Horizon is aiming to certify all currently operational office assets by
the end of 2021 using BREEAM In-Use environmental assessment method. During Q3
2021, the Fund's North Star and G4S Headquarters properties were awarded the
BREEAM In-Use "Very Good" environmental certification.
Impact of COVID-19 pandemic
At the beginning of 2020, a new coronavirus (COVID-19) started spreading all
over the world, which has had a strong impact on businesses and economies,
including in the Baltics. The virus outbreak has caused significant shifts in
the Fund's operating environment, which has had a negative overall impact on the
Fund's performance in 2020 and 2021.
At the end of 2020, the Baltic countries entered the second round of lockdowns
and heavy government restrictions for residents and businesses to fight the
spread of the COVID-19 virus. Shopping centres were forced to close for a
limited period except for essential retail shops (groceries, pharmacies). In
summer 2021, all three Baltics countries eased COVID-19 restrictions as new
virus cases dropped and the situation stabilised. However, COVID-19 cases in all
three countries started to substantially increase at the end of Q3 2021. As a
result of spiking cases, Latvian government decided to reimpose the lockdown for
a period between 21 October to 15 November. At the date of this report, Galerija
Centrs is operating with heavy restrictions.
BHF's operating results of Q3 2021 were affected by the COVID-19 lockdown
effects on the tenants' financial performance and the relief measures taken to
deal with the pandemic. However, broad diversification of the portfolio should
allow the Fund to limit the COVID-19 impacts and maintain healthy consolidated
operational performance throughout the year. The Fund's operational performance
has largely recovered once heavy restrictions were lifted in all Baltic
countries.
Distributions to unitholders for Q2 2021 and Q3 2021 Fund results
On 28 July 2021, the Fund declared a cash distribution of EUR 1,316 thousand
(EUR 0.011 per unit) to the Fund unitholders for Q2 2021 results. This
represents a 0.98% return on the weighted average Q2 2021 net asset value to its
unitholders.
On 28 October 2021, the Fund declared a cash distribution of EUR 2,034 thousand
(EUR 0.017 per unit) to the Fund unitholders for Q3 2021 results. This
represents a 1.63% return on the weighted average Q3 2021 net asset value to its
unitholders.
With reduced payouts over 2020 and 2021 in the light of prevailing market
uncertainty, the Fund has opted to retain EUR 6.4 million of distributable cash
flow. The Management Company of the Fund will continue to actively monitor the
economic impact of the pandemic and reassess future distribution levels
depending on the upcoming operating results.
Dividend capacity calculation
EUR '000 Q3 2020 Q4 2020 Q1 2021 Q2 2021 Q3 2021
-------------------------------------------------------------------------------
(+) Net rental income 4,799 4,745 4,173 4,357 4,676
-------------------------------------------------------------------------------
(-) Fund administrative expenses (682) (713) (745) (756) (735)
-------------------------------------------------------------------------------
(-) External interest expenses (1,327) (1,362) (1,346) (1,311) (1,407)
-------------------------------------------------------------------------------
(-) CAPEX expenditure(1) (230) (131) (79) (92) (38)
-------------------------------------------------------------------------------
(+) Added back listing related
expenses 114 85 - - -
-------------------------------------------------------------------------------
(+) Added back acquisition related
expenses - 26 31 5 9
-------------------------------------------------------------------------------
Generated net cash flow (GNCF) 2,674 2,650 2,034 2,203 2,505
-------------------------------------------------------------------------------
-------------------------------------------------------------------------------
GNCF per weighted unit (EUR) 0.024 0.022 0.017 0.018 0.021
-------------------------------------------------------------------------------
12-months rolling GNCF yield(2
)(%) 9.4% 8.6% 7.4% 7.0% 7.0%
-------------------------------------------------------------------------------
-------------------------------------------------------------------------------
Dividends declared for the period 3,111 1,316 1,316 1,316 2,034
-------------------------------------------------------------------------------
Dividends declared per unit(3
)(EUR) 0.026 0.011 0.011 0.011 0.017
-------------------------------------------------------------------------------
12-months rolling dividend
yield(2 )(%) 7.5% 5.8% 5.4% 5.0% 4.5%
-------------------------------------------------------------------------------
1. The table provides actual capital expenditures for the quarter. Future
dividend distributions to unitholders are aimed to be based on the annual
budgeted capital expenditure plans equalised for each quarter. This will
reduce the quarterly volatility of cash distributions to unitholders.
2. 12-month rolling GNCF and dividend yields are based on the closing market
price of the unit as at the end of the quarter (Q3 2021: closing market
price of the unit as of 30 September 2021).
3. Based on the number of units entitled to dividends.
Net profit and net rental income
In Q1-Q3 2021, the Group earned net rental income of EUR 13.2 million, a
decrease of 13.1% compared to the net rental income of EUR 15.2 million for Q1-
Q3 2020. Net rental income decreased due to the relief measures granted to
tenants during the pandemic and a one-off rental guarantee write-off at Pirita
Shopping Centre in the amount of EUR 0.2 million.
Portfolio properties in the office segment contributed 62.4% (Q1-Q3
2020: 55.1%) of net rental income in Q1-Q3 2021 followed by the retail segment
with 33.0% (Q1-Q3 2020: 40.6%) and the leisure segment with 4.6% (Q1-Q3
2020: 4.3%). Retail assets located in the central business districts
(Postimaja, Europa and Galerija Centrs) accounted for 21.8% of total portfolio
net rental income in Q1-Q3 2021. Total net rental income attributable to
neighbourhood shopping centres was 11.2% in Q1-Q3 2021.
During Q1-Q3 2021, investment properties in Latvia and Lithuania contributed
36.6% (Q1-Q3 2020: 39.4%) and 37.1% (Q1-Q3 2020: 35.3%) of net rental income,
respectively, while investment properties in Estonia contributed 26.3% (Q1-Q3
2020: 25.3%).
During Q1-Q3 2021, the Group recorded a net loss of EUR 6.9 million (Q1-Q3
2020: a net loss of EUR 6.9 million). The net result was significantly impacted
by the one-off negative valuation result of EUR 14.3 million recognised in June
2021 (a valuation loss of EUR 15.8 million recognised in June 2020). Compared to
Q1-Q3 2020, the Fund recognised smaller valuation losses on investment
properties but a decrease in net rental income throughout Q1-Q3 2021 led to
similar net results in Q1-Q3 2021 and 2020. Even with COVID-19 restrictions, the
Fund managed to maintain positive operational performance of investment
properties. Excluding the valuation impact on the net result, net profit for Q1-
Q3 2021 would have amounted to EUR 7.4 million (Q1-Q3 2020: EUR 8.9 million).
Earnings per unit for Q1-Q3 2021 were negative at EUR 0.06 (Q1-Q3 2020: negative
at EUR 0.06). Earnings per unit excluding valuation losses on investment
properties amounted to EUR 0.06 (Q1-Q3 2020: EUR 0.08).
Gross Asset Value (GAV)
At the end of September 2021, the Fund's GAV was EUR 349.6 million (31 December
2020: EUR 355.6 million), which was a drop of 1.7% over the period. The decrease
is mainly related to the negative property revaluation of EUR 14.3 million which
was slightly offset by capital investments in assets and an increase in the cash
balance. The Group made capital investments (EUR 4.0 million) in the Meraki
office building development project during Q1-Q3 2021. The Fund aims to carry on
with the construction of the Meraki office building throughout 2021. An
additional EUR 0.7 million was invested in other (re)development projects. The
Management Company will continue to actively monitor the economic impact of the
pandemic and ensure sufficient liquidity levels during the construction period.
Net Asset Value (NAV)
At the end of September 2021, the Fund's NAV decreased to EUR 126.1 million (31
December 2020: EUR 136.3 million) as a result of a negative portfolio
revaluation. Compared to the year-end 2020 NAV, the Fund's NAV decreased by
7.5%. The increase in operational performance and positive cash flow hedge
reserve movement of EUR 0.6 million over the period was offset by a EUR 3.9
million dividend distribution to the unitholders. As at 30 September 2021, IFRS
NAV per unit stood at EUR 1.0539 (31 December 2020: EUR 1.1395), while EPRA net
tangible assets and EPRA net reinstatement value were EUR 1.1273 per unit (31
December 2020: EUR 1.2219). EPRA net disposal value was EUR 1.0552 per unit (31
December 2020: EUR 1.1435).
Investment properties
The Baltic Horizon Fund portfolio consists of 15 cash flow investment properties
in the Baltic capitals and an investment property under construction on the
Meraki land plot. At the end of Q3 2021, the fair value of the Fund's portfolio
was EUR 330.9 million (31 December 2020: EUR 340.0 million) and incorporated a
total net leasable area of 153,351 sq. m. During Q3 2021, the Group invested EUR
0.1 million in the existing property portfolio, EUR 0.2 million in the
reconstruction projects and an additional EUR 2.1 million in the Meraki
development project.
Interest bearing loans and bonds
During Q1-Q3 2021, the Fund completed a private placement of 18 months secured
bonds of EUR 4.0 million. The bonds bear a fixed-rate coupon of 5.0% payable
semi-annually. The net proceeds from the issuance of the bonds will be used for
financing the construction of the Meraki office building. The bonds are issued
in tranches to match the financing and investment cash flows for the project.
After the bond subscription interest-bearing loans and bonds (excluding lease
liabilities) increased to EUR 209.3 million (31 December 2020: EUR 205.6
million). Outstanding bank loans decreased slightly due to regular bank loan
amortisation. Annual loan amortisation accounts for 0.2% of total debt
outstanding.
Cash flow
Cash inflow from core operating activities for Q1-Q3 2021 amounted to EUR 9.7
million (Q1-Q3 2020: cash inflow of EUR 11.9 million). Cash outflow from
investing activities was EUR 4.0 million (Q1-Q3 2020: cash outflow of EUR 2.5
million) due to subsequent capital expenditure on existing portfolio properties
and investments in the Meraki, Postimaja and CC Plaza complex and Europa
development projects. Cash outflow from financing activities was EUR 4.4 million
(Q1-Q3 2020: cash outflow of EUR 10.9 million). During Q1-Q3 2021, the Fund made
a cash distribution of EUR 3.9 million and paid regular interest on bank loans
and bonds. At the end of Q3 2021, the Fund's consolidated cash and cash
equivalents amounted to EUR 14.6 million (31 December 2020: EUR 13.3 million)
which demonstrates sufficient liquidity and financial flexibility.
Key earnings figures
EUR '000 Q3 2021 Q3 2020 Change (%)
-------------------------------------------------------------------------------
Net rental
income 4,676 4,799 (2.6%)
Administrative
expenses (735) (682) 7.8%
Other operating
income 4 - -
Valuation losses on investment properties (5) (4) 25.0%
Operating
profit 3,940 4,113 (4.2%)
Net financing
costs (1,470) (1,367) 7.5%
Profit before
tax 2,470 2,746 (10.1%)
Income tax (127) (153) (17.0%)
-------------------------------------------------------------------------------
Net profit for the
period 2,343 2,593 (9.6%)
-------------------------------------------------------------------------------
-------------------------------------------------------------------------------
Weighted average number of units
outstanding (units) 119,635,429 113,387,525 5.5%
Earnings per unit
(EUR) 0.02 0.02 -
-------------------------------------------------------------------------------
Key financial position figures
EUR '000 30.09.2021 31.12.2020 Change (%)
-------------------------------------------------------------------------------
Investment properties in use 324,788 334,518 (2.9%)
Investment property under
construction 6,072 5,474 (10.9%)
Gross asset value (GAV) 349,555 355,602 (1.7%)
Interest-bearing loans and bonds 209,346 205,604 1.8%
Total
liabilities 223,476 219,281 1.9%
-------------------------------------------------------------------------------
IFRS Net asset value (IFRS NAV) 126,079 136,321 (7.5%)
EPRA Net Reinstatement Value
(EPRA NRV) 134,864 146,180 (7.7%)
-------------------------------------------------------------------------------
-------------------------------------------------------------------------------
Number of units outstanding
(units) 119,635,429 119,635,429 -
IFRS Net asset value (IFRS NAV) per unit
(EUR) 1.0539 1.1395 (7.5%)
EPRA Net Reinstatement Value (EPRA NRV) per
unit (EUR) 1.1273 1.2219 (7.7%)
-------------------------------------------------------------------------------
-------------------------------------------------------------------------------
Loan-to-Value ratio (%) 63.3% 60.5% -
Average effective interest rate
(%) 2.7% 2.6% -
-------------------------------------------------------------------------------
Property performance
During Q3 2021, the average actual occupancy of the portfolio was 93.1% (Q2
2021: 93.9%). The occupancy rate as of 30 September 2021 was 92.9% (30 June
2021: 93.7%). Occupancy rates in the retail segment dipped, mostly due to the
Europa SC reconstruction as part of the premises were temporarily vacated to be
reconstructed in upcoming months. Occupancy rates in the office segment remained
strong, but slightly decreased resulting from a temporary vacancy in Domus PRO
Office at the end of Q3 2021. This building was once again fully occupied at the
beginning of November as a new tenant moved to the vacant premises. The average
direct property yield during Q3 2021 was 5.4% (Q2 2021: 5.2%). The net initial
yield for the whole portfolio for Q3 2021 was 5.8% (Q2 2021: 5.5%). Property
yields increased compared to Q2 2021 albeit rent vacancies and relief measures
are still affecting the Fund's performance. The average rental rate for the
whole portfolio for Q3 2021 was EUR 12.2 per sq. m (Q2 2021: EUR 11.3 per sq.
m).
Overview of the Fund's investment properties as of 30 September 2021
Net
Direct initial
Property name Sector Fair property yield
value(1) NLA yield Q3 Occupancy
(EUR '000) (sq. m.) Q3 2021(2) 2021(3) rate for
-------------------------------------------------------------------------------
Vilnius,
Lithuania
Duetto I Office 16,569 8,587 8.0% 7.2% 100.0%
Duetto II Office 19,455 8,674 7.4% 7.1% 100.0%
Europa SC Retail 35,284 16,856 2.7% 2.9% 82.0%
Domus Pro Retail
Retail Park 16,241 11,247 8.3% 8.0% 99.5%
Domus Pro Office
Office 7,620 4,831 8.9% 7.6% 91.6%
North Star Office 18,999 10,550 6.0% 6.6% 89.7%
Meraki Land 6,072 - - - -
-------------------------------------------------------------------------------
Total Vilnius 120,240 60,745 5.9% 5.9% 92.5%
-------------------------------------------------------------------------------
Riga, Latvia
Upmalas Biroji Office
BC 21,244 10,459 7.4% 8.3% 100.0%
Vainodes I Office 18,141 8,052 6.7% 8.0% 100.0%
LNK Centre Office 16,124 7,453 6.4% 6.8% 100.0%
Sky SC Retail 4,916 3,254 7.3% 7.5% 96.9%
Galerija Centrs Retail 65,181 20,022 2.6% 3.0% 80.6%
-------------------------------------------------------------------------------
Total Riga 125,606 49,240 4.6% 5.3% 91.9%
-------------------------------------------------------------------------------
Tallinn,
Estonia
Postimaja & CC Retail
Plaza complex 29,852 9,145 3.4% 4.1% 92.9%
Postimaja & CC Leisure
Plaza complex 14,260 8,664 9.1% 7.6% 100.0%
G4S Office
Headquarters 15,401 9,179 7.7% 7.8% 100.0%
Lincona Office 15,911 10,870 7.2% 7.1% 90.3%
Pirita SC Retail 9,590 5,508 5.9% 7.7% 88.5%
-------------------------------------------------------------------------------
Total Tallinn 85,014 43,366 5.9% 6.3% 94.6%
-------------------------------------------------------------------------------
Total portfolio 330,860 153,351 5.4% 5.8% 92.9%
-------------------------------------------------------------------------------
1. Based on the latest valuation as at 30 June 2021, subsequent capital
expenditure and recognised right-of-use assets.
2. Direct property yield (DPY) is calculated by dividing annualized NOI by the
acquisition value and subsequent capital expenditure of the property.
3. The net initial yield (NIY) is calculated by dividing annualized NOI by the
market value of the property.
CONSOLIDATED STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME
01.01.2021- 01.01.2020-
EUR '000 01.07.2021- 30.09.2021 01.07.2020- 30.09.2020 30.09.2021 30.09.2020
-------------------------------------------------------------------------------------
Rental income 5,332 5,267 14,844 16,549
Service charge
income 1,271 1,245 3,697 3,749
Cost of rental
activities (1,927) (1,713) (5,335) (5,109)
-------------------------------------------------------------------------------------
Net rental
income 4,676 4,799 13,206 15,189
-------------------------------------------------------------------------------------
Administrative
expenses (735) (682) (2,236) (2,205)
Other
operating
income 4 - 4 186
Valuation
losses on
investment
properties (5) (4) (14,264) (15,757)
-------------------------------------------------------------------------------------
Operating
profit (loss) 3,940 4,113 (3,290) (2,587)
-------------------------------------------------------------------------------------
Financial
income - 1 1 3
Financial
expenses (1,470) (1,368) (4,222) (4,118)
-------------------------------------------------------------------------------------
Net financing
costs (1,470) (1,367) (4,221) (4,115)
-------------------------------------------------------------------------------------
-------------------------------------------------------------------------------------
Profit (loss)
before tax 2,470 2,746 (7,511) (6,702)
-------------------------------------------------------------------------------------
Income tax
charge (127) (153) 632 (161)
-------------------------------------------------------------------------------------
Profit (loss)
for the period 2,343 2,593 (6,879) (6,863)
-------------------------------------------------------------------------------------
Other
comprehensive
income that is
or may be
reclassified
to profit or
loss in
subsequent
periods
Net gain
(loss) on cash
flow hedges 168 (3) 619 (227)
Income tax
relating to
net gain
(loss) on cash
flow hedges (3) (2) (34) 13
-------------------------------------------------------------------------------------
Other
comprehensive
income
(expense), net
of tax, that
is or may be
reclassified
to profit or
loss in
subsequent
periods 165 (5) 585 (214)
-------------------------------------------------------------------------------------
-------------------------------------------------------------------------------------
Total
comprehensive
income
(expense) for
the period,
net of tax 2,508 2,588 (6,294) (7,077)
-------------------------------------------------------------------------------------
-------------------------------------------------------------------------------------
Basic and
diluted
earnings per
unit (EUR) 0.02 0.02 (0.06) (0.06)
-------------------------------------------------------------------------------------
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
EUR '000 30.09.2021 31.12.2020
-------------------------------------------------------------------
Non-current assets
Investment properties 324,788 334,518
Investment property under construction 6,072 5,474
Property, plant and equipment 3 2
Other non-current assets 22 22
-------------------------------------------------------------------
Total non-current assets 330,885 340,016
-------------------------------------------------------------------
Current assets
Trade and other receivables 3,523 1,901
Prepayments 549 352
Cash and cash equivalents 14,598 13,333
-------------------------------------------------------------------
Total current assets 18,670 15,586
-------------------------------------------------------------------
Total assets 349,555 355,602
-------------------------------------------------------------------
Equity
Paid in capital 145,200 145,200
Cash flow hedge reserve (1,076) (1,661)
Retained earnings (18,045) (7,218)
-------------------------------------------------------------------
Total equity 126,079 136,321
-------------------------------------------------------------------
Non-current liabilities
Interest-bearing loans and borrowings 140,611 195,670
Deferred tax liabilities 5,407 6,009
Derivative financial instruments 1,060 1,736
Other non-current liabilities 1,136 1,026
-------------------------------------------------------------------
Total non-current liabilities 148,214 204,441
-------------------------------------------------------------------
Current liabilities
Interest-bearing loans and borrowings 69,220 10,222
Trade and other payables 4,719 3,640
Income tax payable 4 1
Derivative financial instruments 84 27
Other current liabilities 1,235 950
-------------------------------------------------------------------
Total current liabilities 75,262 14,840
-------------------------------------------------------------------
Total liabilities 223,476 219,281
-------------------------------------------------------------------
Total equity and liabilities 349,555 355,602
-------------------------------------------------------------------
For more information please contact:
Tarmo Karotam
Baltic Horizon Fund manager
E-mail [email protected]
(https://www.globenewswire.com/Tracker?data=AlWmqb-
vS8wwTu7sVX9kB9wyRefK_1bM1fBVupeSItdrWnwG8aESPNPlQsMM70fYBFWunfiyDaUZFDMQWp5n20-
EwkSXgSV-JCdxqO7eo5Q=)
www.baltichorizon.com
(https://www.globenewswire.com/Tracker?data=1jegeeeOqfAgyyV8B56w6trwSwgVQnQDdvJN
0zZBKv0TUNzwEVUM5aDSFdipkiXlN4cI8xj_bQGi2UGnLuWal2PSMy4hEjo8ciW9xO__hQE=)
The Fund is a registered contractual public closed-end real estate fund that is
managed by Alternative Investment Fund Manager license holder Northern Horizon
Capital AS. Both the Fund and the Management Company are supervised by the
Estonian Financial Supervision Authority.
This announcement contains information that the Management Company is obliged to
disclose pursuant to the EU Market Abuse Regulation. The information was
submitted for publication, through the agency of the above distributors, at
20:10 EET on 4 November 2021.