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

This is a correction announcement.

Previous version

Net asset value of EfTEN Real Estate Fund III AS as of 31.01.2022

Categories

Management interim statement or quarterly financial report

Unique data record identifier

9308

Submission date and time

10.02.2022 14:31:58

Content of announcement in Estonian

Title

Parandusteade: EfTEN Real Estate Fund III AS aktsia puhasväärtus seisuga 31.01.2022

Message

EfTEN   Real   Estate   Fund  III  AS  aktsia  puhasväärtus  (NAV)  oli  seisuga
31.01.2022 19,2489 eurot,    kasvades   jaanuari   jooksul   0,7%. EPRA   aktsia
puhasväärtus  (EPRA  NRV  -  raamatupidamislik  puhasväärtus  ilma edasilükkunud
tulumaksukohustust  ja intressiderivatiivide  õiglast väärtust  arvestamata) oli
31.01.2022 seisuga 20,40 eurot. EPRA NAV suurenes jaanuaris samuti 0,7% võrra.

Jaanuaris  teenis fond konsolideeritud üüritulu  kokku 1 087 tuhat eurot, mis on
85 tuhat  eurot vähem  kui detsembris.  Üüritulu vähenes  seoses Saules Miestase
kaubanduskeskuse     aasta    tulemuste    põhjal    arvestatud    käibeüüridega
võrdlusperioodil  kogusummas  101 tuhat  eurot  ning suurenes omakorda peamiselt
seoses  jaanuaris  tehtud  üüritulu  indekseerimistega. Eelmise aasta jaanuariga
võrreldes on fond teeninud 22% rohkem üüritulu.

Fondi  konsolideeritud  jaanuari  EBITDA  oli  949 tuhat  eurot  (22% rohkem kui
eelmisel   aastal),   s.h   võrreldavatel   alustel   arvestatud   EBITDA  nende
kinnisvarainvesteeringute  osas, mis olid fondi bilansis ka eelmisel aastal, oli
kokku 890 tuhat eurot (13% rohkem kui eelmisel aastal).

Alates käesolevast aastast avalikustab EfTEN Real Estate Fund III AS lisaks EPRA
puhastootluse  näitajale kahte EPRA  avalikele kinnisvarafondidele soovituslikku
tegevusnäitajat  -  EPRA  kasum  ning  EPRA  kulukuse  määr. EPRA kasum on fondi
puhaskasum, millest on elimineeritud mitterahalised tulud ja kulud (nagu näiteks
kinnisvarainvesteeringute  õiglase väärtuse muutus ja tuletisväärtpaberite kasum
/  -kahjum)  ning  EPRA  kulukuse  määr,  mis illustreerib fondi konsolideeritud
müügi-,  turustus- ja üldhalduskulude suhet üüritulusse. EPRA kasum aktsia kohta
oli  2022. aasta jaanuaris  15,24 senti aktsia  kohta (2021 jaanuar: 14,65 senti
aktsia  kohta) ning EPRA  kulukuse määr moodustas  13% üüritulust (2021 jaanuar:
12% üüritulust).

EfTEN  Real  Estate  Fund  III  AS-i  konsolideeritud omakapital oli 31.01.2022
seisuga 97,641 miljonit eurot (31.12.2021: 96,914 miljonit eurot).

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

Content of announcement in English

Title

Correction: Net asset value of EfTEN Real Estate Fund III AS as of 31.01.2022

Message

The  net asset value (NAV) of EfTEN Real Estate Fund III AS was 19,2489 euros as
of  31.01.2022, increasing by  0.7% during January.  The net  asset value of the
EPRA  share  (EPRA  NRV  -  net  book  value  excluding  the deferred income tax
liability and the fair value of interest rate derivatives) was 20.40 euros as of
31.01.2022. EPRA NAV also increased by 0.7% in January.

In  January, the  fund earned  a total  of 1,087 thousand  euros in consolidated
rental  income, which is 85 thousand euros  less than in December. Rental income
decreased  due to the  turnover of Saules  Miestas shopping center calculated on
the  basis of the annual results in the comparison period in the total amount of
101 thousand  euros and increased in turn mainly due to the indexation of rental
income  made in January. Compared to January  of the previous year, the fund has
earned 22% more rental income.

The Fund's consolidated EBITDA for January was 949 thousand euros (22% more than
last  year), including  EBITDA on  a comparable  basis for investment properties
that  were also  in the  Fund's balance  sheet last  year (like-for-like basis),
totaling 890 thousand euros (13% more than last year).

Starting  this year, in  addition to the  EPRA net asset  value indicator, EfTEN
Real  Estate Fund III AS will publish two recommended performance indicators for
EPRA  public real estate funds - EPRA profit and EPRA cost ratio. EPRA profit is
the  fund's net profit less non-monetary income and expenses (such as changes in
the  fair  value  of  investment  property  and  gains  /  losses  on derivative
instruments)  and EPRA's cost  ratio, which illustrates  the ratio of the fund's
consolidated  sales,  marketing  and  general  expenses to rental income. EPRA's
profit per share were 15.24 cents in January 2022 (January 2021: 14.65 cents per
share)  and EPRA's  cost ratio  was 13% of  rental income  (January 2021: 12% of
rental income).

The  consolidated equity  of EfTEN  Real Estate  Fund III  AS was 97.641 million
euros as of 31.01.2022 (31.12.2021: 96.914 million euros).

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