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

9671

Submission date and time

11.07.2022 08:00:00

Content of announcement in Estonian

Title

EfTEN Real Estate Fund III AS aktsia puhasväärtus seisuga 30.06.2022

Message

EfTEN  Real Estate Fund III AS  aktsia puhasväärtus (NAV) oli 30.06.2022 seisuga
19,8596 eurot, kasvades juunis 4,2%. EPRA aktsia puhasväärtus (raamatupidamislik
puhasväärtus  ilma  edasilükkunud  tulumaksukohustust  ja  intressiderivatiivide
õiglast  väärtust  arvestamata)  oli  30.06.2022 seisuga  21,13 eurot.  EPRA NAV
suurenes juunis 4,4% võrra.

Juunis  viis fond läbi oma tavapärase kinnisvarainvesteeringute hindamise, mille
käigus kasvas fondi kinnisvaraportfelli väärtus 2,2% (3,702 miljoni euro) võrra.
Väärtuse   kasv   tuli   peamiselt   inflatsioonist  tulenevast  rahavoo-ootuste
paranemisest enamikes fondi investeeringutes.

Juunis  teenis EfTEN  Real Estate  Fund III  AS konsolideeritud  müügitulu kokku
1 179 tuhat eurot, mis on samal tasemel, mis kuu varem.

Fondi konsolideeritud EBITDA oli juunis 978 tuhat eurot, s.o 3 tuhat eurot vähem
kui mais.

Selle  aasta kuue kuu  jooksul on fond  teeninud 6,99 miljoni euro (2021 6 kuud:
5,96 miljoni  euro) suuruse  müügitulu juures  5,83 miljonit eurot  (2021: 4,89
miljonit  eurot) EBITDA-d.  EBITDA on  võrreldes eelmise  aastaga kasvanud kokku
944 tuhat   eurot,  millest  591 tuhat  eurot  on  seotud  võrreldava  portfelli
(portfell enne uusi soetuseid) EBITDA suurenemisega.

Fondi konsolideeritud vaba rahavoog (EBITDA miinus laenu- ja intressimaksed ning
Leedu  ettevõtete tulumaksukulu) on  selle aasta I  poolaastal kokku 3 034 tuhat
eurot,  mis  on  915 tuhat  eurot  (43%)  kõrgem  kui aasta varem. Nii suur vaba
rahavoo  kasv  on  seotud  peamiselt  eelmise  aasta  Covid-19 mõjul tehtud üüri
allahindluste   lõppemisega,   kuid   ka   vakantsete  pindade  väljaüürimisega,
intressikulude  vähenemisega ning Ramygalose büroohoone soetusega Leedus eelmise
aasta juunis.

Fondi  konsolideeritud raha jääk  kasvas juunis 144 tuhande  euro võrra ning oli
30.06.2022 seisuga   8,49 miljonit   eurot.   Fondil   oli  juuni  lõpu  seisuga
investeerimata kapitali 3,5 miljonit eurot.

EfTEN  Real  Estate  Fund  III  AS-i  konsolideeritud omakapital oli 30.06.2022
seisuga 100,738 miljonit eurot (31.12.2021: 96,914 miljonit eurot).

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

Content of announcement in English

Title

EfTEN Real Estate Fund III AS share net value as of 30.06.2022

Message

The net asset value (NAV) of the share of EfTEN Real Estate Fund III AS was
19.8596 euros as of 30.06.2022, increasing by 4.2% in June. The net value of the
EPRA share (net book value without taking into account the deferred income tax
liability and the fair value of interest derivatives) was 21.13 euros as of
30.06.2022. EPRA NAV increased by 4.4% in June.

In June, the fund carried out its usual valuation of real estate portfolio,
during which the value of the fund's investment properties increased by 2.2%
(EUR 3.702 million). The increase in value came mainly from inflation-driven
increase in cash flow expectations in most of the fund's investments.

In June, EfTEN Real Estate Fund III AS earned a total of 1,179 thousand euros in
consolidated sales revenue, which is at the same level as the month before.

The fund's consolidated EBITDA was 978 thousand euros in June, i.e. 3 thousand
euros less than in May.

During the six months of this year, the fund has earned EBITDA of EUR 5.83
million (2021: EUR 4.89 million) on sales revenue of EUR 6.99 million (2021 6
months: EUR 5.96 million). Compared to last year, EBITDA has increased by a
total of 944 thousand euros, of which 591 thousand euros is related to the
increase in EBITDA of the comparable portfolio (portfolio before new
acquisitions).

The fund's consolidated free cash flow (EBITDA minus loan and interest payments
and income tax expenses of Lithuanian companies) is 3,034 thousand euros in the
first half of this year, which is 915 thousand euros (43%) higher than the year
before. Such a large increase in free cash flow is mainly related to the end of
last year's rent discounts due to the impact of Covid-19, but also to the
renting out of vacant premises, the decrease of interest costs and the
acquisition of the Ramygalos office building in Lithuania last June.

The fund's consolidated cash balance increased by 144 thousand euros in June and
was 8.49 million euros as of 30.06.2022. As of the end of June, the fund had
3.5 million euros of uninvested capital.

The consolidated equity of EfTEN Real Estate Fund III AS was 100.738 million
euros as of 30.06.2022 (31.12.2021: 96.914 million euros).

Marilin Hein
CFO
Phone +372 6559 515
E-mail: [email protected]