Börsiteade

Baltic Horizon Fund / Northern Horizon Capital AS

LEI kood

5299008IKT93E4SA0G49

Emitendi suuruskategooria

Väike ettevõtja

Majandustegevusalad

Finants- ja kindlustustegevus

Sektor(id)

Fondivalitseja

Emitendi registreeritud asukoht

Eesti

Üldandmed

Kategooriad

Poolaastaaruanne

Teate ID

6858

Esitamise kuupäev ja aeg

31.08.2018 17:30:00

Teate sisu eesti keeles

Pealkiri

Baltic Horizon Fondi 2018 esimese poolaasta konsolideeritud auditeerimata tulemused

Teade

Vara brutoväärtus (Gross Asset Value ehk GAV)
Seisuga  30. juuni 2018 oli vara brutoväärtus 248,2 miljonit eurot (seisuga 31.
märts 2018: 234,5 miljonit eurot). 2018. aasta II kvartalis viis Kontsern lõpule
Domus  Pro kompleksi  kõrval asuva  maa-ala ostu.  Maa ostuhind oli 1,7 miljonit
eurot. Brutoväärtuse kasv on samuti seotud 30 miljoni euro väärtuses võlakirjade
väljastamisega.

Vara puhasväärtus (Net Asset Value ehk NAV)
2018. aasta  II kvartalis  kasvas Fondi  vara puhasväärtus  109 miljonilt eurolt
109,3 miljoni  euroni. Kasv  tulenes Kontserni  II kvartali majandustulemustest.
Fond  tegi osakuomanikele  ka rahalise  väljamakse kogusummas 1,9 miljonit eurot
(0,024 eurot osaku kohta).

Puhaskasum
Fond teenis 2018. aasta II kvartalis 2 262 tuhat eurot puhaskasumit (2017. aasta
II   kvartal:  1 542 tuhat  eurot).  Puhaskasumile  avaldasid  positiivset  mõju
kinnisvarainvesteeringute   ümberhindlus   ja  majandustulemused.  Kontserni  II
kvartali   kinnisvarainvesteeringute  ümberhindluse  kasum  moodustas  480 tuhat
eurot.

Puhas renditulu (Net Operating Income ehk NOI)
Fond  teenis 2018. aasta II kvartalis 3,6 miljonit eurot puhast renditulu (2017.
aasta  II  kvartal:  2,7 miljonit  eurot).  Puhas renditulu suurenes tänu uutele
kinnisvarainvesteeringutele,  mis omandati  pärast täiendava  kapitali kaasamist
2017. aasta lõpus ja 2018. aasta alguses (Vainodes I ja Postimaja ostukeskus).

Rahaline väljamakse (dividend)
Fond deklareeris osakuomanikele II kvartali 2018 tulemustest rahalise väljamakse
summas  1,979 miljonit  eurot,  mis  on  0,025 eurot  osaku  kohta  (I kvartalis
2018 1,9 miljonit  eurot või 0,024 eurot osaku  kohta). II kvartalis 2018 kasvas
Fondi  Genereeritud Neto  Rahavoog (GNR)  2,267 miljoni euroni,  mis teeb 0,029
eurot  osaku kohta (I kvartalis  2018 2,125 miljonit eurot või 0,027 eurot osaku
kohta).

Kvartali peamised näitajad

                                                       II kv 2017
 Tuhandetes eurodes                     II kv 2018  (korrigeeritud)* Muutus (%)
-------------------------------------------------------------------------------


 Renditulu                                    3 958            2 940      34,6%

 Teenustasutulu                                 608              382      59,2%

 Renditegevuse kulud                           -940             -640      46,9%
-------------------------------------------------------------------------------
 Puhas renditulu                              3 626            2 682      35,2%
-------------------------------------------------------------------------------


 Avalike pakkumistega seotud kulud                -             -171    -100,0%

 Halduskulud                                   -621             -499      24,4%

 Muud äritulud ja -kulud                         39                -        n/a

 Kinnisvarainvesteeringute
 ümberhindluse kasumid ja kahjumid              480              339      41,6%
-------------------------------------------------------------------------------
 Ärikasum                                     3 524            2 351      49,9%
-------------------------------------------------------------------------------


 Finantstulud                                     2                2         -%

 Finantskulud                                  -716             -443      61,6%
-------------------------------------------------------------------------------
 Finantstulud ja -kulud kokku                  -714             -441      61,9%
-------------------------------------------------------------------------------


 Maksueelne kasum                             2 810            1 910      47,1%

 Tulumaksukulu                                 -234             -368     -36,4%
-------------------------------------------------------------------------------
 Perioodi kasum                               2 576            1 542      67,1%
-------------------------------------------------------------------------------


 Ringluses olevate osakute kaalutud
 keskmine arv                            79 157 094       58 004 446      36,5%
-------------------------------------------------------------------------------
 Kasum osaku kohta (eurodes)                   0,03             0,03         -%
-------------------------------------------------------------------------------

*2018.  aastal hakkas Kontsern  rakendama standardit IFRS 15 ?Kliendilepingutest
saadav  müügitulu", mis  muutus kohustuslikuks  alates 1. jaanuarist 2018. Selle
tulemusena  korrigeeriti teenustasutulu ja  renditegevuse kulude võrdlusandmeid.
Korrigeerimine  ei  avaldanud  mõju  Kontserni  omakapitalile.  Mõju  on  seotud
standardist IFRS 15 tingitud muutustega informatsiooni esitusviisis.

 Tuhandetes eurodes                        30.06.2018 31.12.2017 Muutus (%)
---------------------------------------------------------------------------


 Kasutuses olevad kinnisvarainvesteeringud    226 160    189 317      19,5%

 Vara brutoväärtus                            248 241    215 785      15,0%



 Intressikandvad laenukohustised              129 900     98 087      32,4%

 Kohustised kokku                             138 920    108 809      27,7%



 Vara puhasväärtus                            109 321    106 976       2,2%
---------------------------------------------------------------------------
 Ringluses olevate osakute arv             79 157 094 77 440 638       2,2%

 Vara puhasväärtus osaku kohta (eurodes)       1,3811     1,3814     -0,02%

 Laenu tagatuse suhtarv                         57,4%      51,8%

 Keskmine sisemine intressimäär                  2,3%       1,7%
---------------------------------------------------------------------------

KINNISVARA INVESTEERINGUTE TULEMUSED 30. JUUNI 2018 SEISUGA

2018. aasta   I   kvartalis   oli   Fondi   kinnisvarainvesteeringute  portfelli
rendipindade  tegelik keskmine täitumus 97,4% (2017.  aasta IV kvartal: 96,6%).
Kõiki  rendigarantiisid arvesse võttes oli  sisemine täitumuse määr 97,7% (2017.
aasta  IV  kvartal:  97,2%). Kinnisvarainvesteeringute  keskmine  otsene tootlus
2018. aasta   I   kvartalis   oli   6,9% (2017.   aasta   IV   kvartal:  7,1%).
Kinnisvarainvesteeringute  portfelli  esmane  puhastootlus  oli  samal perioodil
6,4% (2017. aasta IV kvartal: 6,7%).

------------------------------------------------------------------------------------
                                                                           Täitumuse
                             Turuväärtus(1)                       Esmane     määr
 Kinnisvara-                   tuhandetes   Renditav   Otsene     puhas-     II kv
 investeering   Linn   Riik     eurodes     netopind tootlus(2) tootlus(3)   2018
------------------------------------------------------------------------------------
 Duetto I      Vilnius Leedu         16 240    8 327       7,5%       6,9% 100,0%(4)

 Pirita
 ostukeskus    Tallinn Eesti         10 950    5 400       7,4%       8,2% 100,0%(4)

 Upmalas
 Biroji
 bürookompleks  Riia   Läti          24 660   10 600       7,3%       7,1%     99,8%

 G4S-i
 peahoone      Tallinn Eesti         16 900    8 363       7,7%       7,0%    100,0%

 Europa
 ostukeskus    Vilnius Leedu         40 310   16 900       6,2%       5,7%     94,1%

 Domus Pro
 ostukeskus    Vilnius Leedu         17 350   11 247       7,4%       6,7%     98,4%

 Domus Pro
 ärikeskus     Vilnius Leedu          7 290    4 759       7,9%       6,9%     94,1%

 Domus Pro maa Vilnius Leedu          1 670        -          -          -         -

 CC Plaza      Tallinn Eesti         13 190    8 664       8,4%       7,6%    100,0%

 Sky
 supermarket    Riia   Läti           5 360    3 263       8,3%       7,7%     99,3%

 Lincona       Tallinn Eesti         16 650   10 859       7,3%       6,8%     91,8%

 Vainodes I     Riia   Läti          21 610    8 052       7,0%       6,9%    100,0%

 Postimaja     Tallinn Eesti         33 980    9 141       4,6%       4,7%     96,0%
------------------------------------------------------------------------------------
 Portfell
 kokku                              226 160  105 575       6,8%       6,5%     97,6%

 1. Põhineb viimasel, seisuga 30. juuni 2018 teostatud hindamisel.
 2. Kinnisvarainvesteeringu otsene tootlus saadakse puhta äritulu jagamisel
    kinnisvarainvesteeringu soetusmaksumuse ja hilisemate kapitalikuludega
 3. Esmane puhastootlus saadakse puhta äritulu jagamisel kinnisvarainvesteeringu
    turuväärtusega.
 4. Sisemine täitumuse määr on rendigarantii tõttu 100%.

KONSOLIDEERITUD KASUMI- JA MUU KOONDKASUMI ARUANNE

                                                         I       I poolaasta
                             II kv    II kv 2017     poolaasta      2017
 Tuhandetes eurodes          2018   (korrigeeritud)*   2018    (korrigeeritud)*
-------------------------------------------------------------------------------


 Renditulu                    3 958            2 940     7 564            5 667

 Teenustasutulu                 608              382     1 193              740

 Renditegevuse kulud           -940             -640    -1 722           -1 199
-------------------------------------------------------------------------------
 Puhas renditulu              3 626            2 682     7 035            5 208
-------------------------------------------------------------------------------


 Halduskulud                   -621             -670    -1 261           -1 400

 Muud äritulud ja -kulud         39                -        45               13

 Kinnisvarainvesteeringute
 ümber-hindluse kasumid ja
 kahjumid                       480              339       480              339
-------------------------------------------------------------------------------
 Ärikasum                     3 524            2 351     6 299            4 160
-------------------------------------------------------------------------------


 Finantstulud                     2                2         4               43

 Finantskulud                  -716             -443    -1 205             -775
-------------------------------------------------------------------------------
 Finantstulud ja -kulud
 kokku                         -714             -441    -1 201             -732


-------------------------------------------------------------------------------
 Maksueelne kasum             2 810            1 910     5 098            3 428

 Tulumaksukulu                 -234             -368      -838             -936
-------------------------------------------------------------------------------
 Perioodi kasum               2 576            1 542     4 260            2 492
-------------------------------------------------------------------------------


 Tulevikus kasumisse või kahjumisse ümberliigitatav muu koondkasum/-kahjum

 Rahavoogude
 riskimaandamise
 puhaskasum/-kahjum          -315     82          -630                      220

 Intressimäära
 vahetuslepingu lõpetamine      -     57             -                       57

 Intressi ülemmäära
 seadmise kulud               -33      -           -33                        -

 Rahavoogude
 riskimaandamise
 puhaskasumi/-kahjumiga
 seotud tulumaks               34    -23            79                      -40
-------------------------------------------------------------------------------
 Tulevikus kasumisse või
 kahjumisse ümberliigitatav
 tulumaksujärgne muu
 koondkasum/-kahjum          -314    116          -584                      237


-------------------------------------------------------------------------------
 Perioodi tulumaksujärgne
 koondkasum kokku           2 262  1 658         3 676                    2 729
-------------------------------------------------------------------------------

-------------------------------------------------------------------------------
 Tava- ja lahustatud kasum
 osaku kohta (eurodes)       0,03   0,03          0,05                     0,04
-------------------------------------------------------------------------------

*  2018. aastal hakkas Kontsern rakendama standardit IFRS 15 ?Kliendilepingutest
saadav  müügitulu", mis  muutus kohustuslikuks  alates 1. jaanuarist 2018. Selle
tulemusena  korrigeeriti teenustasutulu ja  renditegevuse kulude võrdlusandmeid.
Korrigeerimine  ei  avaldanud  mõju  Kontserni  omakapitalile.  Mõju  on  seotud
standardist IFRS 15 (lisa 4) tingitud muutustega informatsiooni esitusviisis.

KONSOLIDEERITUD FINANTSSEISUNDI ARUANNE

  Tuhandetes eurodes                    30.06.2018   31.12.2017
----------------------------------------------------------------


  Põhivara

  Kinnisvarainvesteeringud                 226 160      189 317

  Tuletisinstrumendid                           52           89

  Muu põhivara                                 138          146
----------------------------------------------------------------
  Põhivara kokku                           226 350      189 552
----------------------------------------------------------------


  Käibevara

  Nõuded ostjate vastu ja muud nõuded        1 820        1 568

  Ettemaksed                                   224          108

  Raha ja raha ekvivalendid                 19 847       24 557
----------------------------------------------------------------
  Käibevara kokku                           21 891       26 233
----------------------------------------------------------------
  Varad kokku                              248 241      215 785
----------------------------------------------------------------


  Omakapital

  Sissemakstud kapital                      94 198       91 848

  Rahavoogude riskimaandamise reserv          -640          -56

  Jaotamata kasum                           15 763       15 184
----------------------------------------------------------------
  Omakapital kokku                         109 321      106 976
----------------------------------------------------------------


  Pikaajalised kohustised

  Intressikandvad laenukohustised          129 794       96 497

  Edasilükkunud tulumaksukohustised          5 493        5 206

  Tuletisinstrumendid                          729           88

  Muud pikaajalised kohustised                 846          859
----------------------------------------------------------------
  Pikaajalised kohustised kokku            136 862      102 650
----------------------------------------------------------------


  Lühiajalised kohustised

  Intressikandvad laenukohustised              106        1 590

  Võlad tarnijatele ja muud võlad            1 658        4 202

  Tulumaksukohustis                              -           14

  Tuletisinstrumendid                            -           15

  Muud lühiajalised kohustised                 294          338
----------------------------------------------------------------
  Lühiajalised kohustised kokku              2 058        6 159
----------------------------------------------------------------
  Kohustised kokku                         138 920      108 809
----------------------------------------------------------------
  Omakapital ja kohustised kokku           248 241      215 785
----------------------------------------------------------------


Lisainformatsioon:

Tarmo Karotam
Baltic Horizon Fund, fondijuht
E-mail [email protected] (mailto:[email protected])
www.baltichorizon.com (http://www.baltichorizon.com/)

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 turukurvitarvituse määruse kohaselt. Informatsioon
esitati avaldamiseks 31. augustil 2018 kell 16:40 Eesti aja järgi ülalmainitud
avaldamiskanalite esindajatele.


Manus

  * BHF vahearuanne I poolaasta 2018 (https://prlibrary-
    eu.nasdaq.com/Resource/Download/4835b318-00fd-4750-ade7-a851b1dab83f)

Teate sisu inglise keeles

Pealkiri

Baltic Horizon Fund Consolidated Un-Audited Results for H1 2018

Teade

Gross Asset Value (GAV)

As of 30 June 2018, the GAV increased to EUR 248.2 million (EUR 234.5 million as
at  31 March 2018). During Q2 2018, the Group completed acquisition of land next
to  the Domus Pro complex  for a purchase price  of EUR 1.7 million. Increase is
also related to the issuing of EUR 30 million worth of bonds.

Net Asset Value (NAV)

In  Q2 2018, the Fund NAV increased from EUR 109.0 million to EUR 109.3 million.
The increase is related to the Group's operational performance over the quarter.
The  Fund also made a EUR 1.9 million  cash distribution to its unitholders (EUR
0.024 per unit).

Net Profit

In  Q2 2018, the  Fund earned  a net  profit of  EUR 2,262 thousand  (EUR 1,542
thousand  during Q2 2017). The net result was positively affected by revaluation
gains and the operational performance of the properties. During the quarter, the
Group recognised a EUR 480 thousand revaluation gain.

Net Operating Income (NOI)

In  Q2 2018, the  Fund recorded  a EUR  3.6 million NOI  (EUR 2.7 million  in Q2
2017). The  increase is related to new acquisitions that were made following the
capital  raisings at the end  of 2017 and the beginning  of 2018 (Vainodes I and
Postimaja shopping centre).

Cash Distributions (dividends)

The Fund declared a cash distribution of EUR 1,979 thousand (EUR 0.025 per unit)
to the Fund unitholders for Q2 2018 results (EUR 1,900 thousand or EUR 0.024 per
unit  for Q1 2018). During Q2 2018, the Generated Net Cash Flow (GNCF) increased
to EUR 2,267 thousand or EUR 0.029 per unit (EUR 2,125 thousand or EUR 0.027 per
unit for Q1 2018).

Quarterly Key Figures

                                                           Q2 2017
 Euro '000                                     Q2 2018   (restated)* Change (%)
-------------------------------------------------------------------------------
 Rental income                                     3,958       2,940      34.6%

 Service charge income                               608         382      59.2%

 Cost of rental activities                         (940)       (640)      46.9%
-------------------------------------------------------------------------------
 Net rental income                                 3,626       2,682      35.2%
-------------------------------------------------------------------------------


 Expenses related to public offerings                  -       (171)   (100.0)%

 Administrative expenses                           (621)       (499)      24.4%

 Other operating income / (expenses)                  39           -        n/a

 Valuation gains / (loss) on investment
 properties                                          480         339      41.6%
-------------------------------------------------------------------------------
 Operating profit                                  3,524       2,351      49.9%
-------------------------------------------------------------------------------
 Financial income                                      2           2         -%

 Financial expenses                                (716)       (443)      61.6%
-------------------------------------------------------------------------------
 Net financing costs                               (714)       (441)      61.9%


-------------------------------------------------------------------------------
 Profit before tax                                 2,810       1,910      47.1%

 Income tax charge                                 (234)       (368)    (36.4)%
-------------------------------------------------------------------------------
 Profit for the period                             2,576       1,542      67.1%
-------------------------------------------------------------------------------


 Weighted average number of units
 outstanding                                  79,157,094  58,004,446      36.5%
-------------------------------------------------------------------------------
 Earnings per unit (EUR)                            0.03        0.03         -%
-------------------------------------------------------------------------------

*In 2018, the Group adopted IFRS 15 Revenue from Contracts with Customers,
effective from 1 January 2018. As a result, the comparative figures for "service
charge income" and "cost of rental activities" were adjusted. The adjustment did
not have an impact on the Group's equity. The impact is related to presentation
changes in accordance with IFRS 15.

  Euro '000                              30.06.2018   31.12.2017   Change (%)
------------------------------------------------------------------------------


  Investment property in use                226,160      189,317        19.5%

  Gross asset value (GAV)                   248,241      215,785        15.0%



  Interest bearing loans                    129,900       98,087        32.4%

  Total liabilities                         138,920      108,809        27.7%



  Net asset value (NAV)                     109,321      106,976         2.2%
------------------------------------------------------------------------------
  Number of units outstanding            79,157,094   77,440,638         2.2%

  Net asset value (NAV) per unit (EUR)       1.3811       1.3814      (0.02)%

  Loan-to-Value ratio (LTV)                   57.4%        51.8%

  Average effective interest rate              2.3%         1.7%
------------------------------------------------------------------------------



Investment properties PERFORMANCE as of 30 JUNE 2018

During Q2 2018, the average actual occupancy of the portfolio was 97.3% (Q1
2018: 97.4%). When all rental guarantees are considered, the effective occupancy
rate is 97.6% (Q1 2018: 97.7%). Due to temporary vacancies the average direct
property yield during Q2 2018 was 6.8% (Q1 2018: 6.9%). The net initial yield
for the whole portfolio for Q2 2018 was 6.5% (Q1 2018: 6.4%).

-------------------------------------------------------------------------------
                                  Market            Direct     Net    Occupancy
                                 value(1)          property  initial  rate for
 Property name  City    Country  Euro'000    NLA   yield(2)  yield(3)  Q2 2018
-------------------------------------------------------------------------------
 Duetto I      Vilnius Lithuania    16,240   8,327      7.5%     6.9% 100.0%(4)

 Pirita SC     Tallinn  Estonia     10,950   5,400      7.4%     8.2% 100.0%(4)

 Upmalas
 Biroji BC      Riga    Latvia      24,660  10,600      7.3%     7.1%     99.8%

 G4S
 Headquarters  Tallinn  Estonia     16,900   8,363      7.7%     7.0%    100.0%

 Europa SC     Vilnius Lithuania    40,310  16,900      6.2%     5.7%     94.1%

 Domus     Pro
 Retail Park   Vilnius Lithuania    17,350  11,247      7.4%     6.7%     98.4%

 Domus     Pro
 Office        Vilnius Lithuania     7,290   4,759      7.9%     6.9%     94.1%

 Domus     Pro
 Land          Vilnius Lithuania     1,670       -         -        -         -

 CC Plaza      Tallinn  Estonia     13,190   8,664      8.4%     7.6%    100.0%

 Sky SC         Riga    Latvia       5,360   3,263      8.3%     7.7%     99.3%

 Lincona       Tallinn  Estonia     16,650  10,859      7.3%     6.8%     91.8%

 Vainodes I     Riga    Latvia      21,610   8,052      7.0%     6.9%    100.0%

 Postimaja     Tallinn  Estonia     33,980   9,141      4.6%     4.7%     96.0%
-------------------------------------------------------------------------------
 Total
 portfolio                         226,160 105,575      6.8%     6.5%     97.6%



 1. Based on the latest valuation as at 30 June 2018.
 2. Direct property yield (DPY) is calculated by dividing NOI by the acquisition
    value and subsequent capital expenditure of the property.
 3. The net initial yield (NIY) is calculated by dividing NOI by the market
    value of the property.
 4. Effective occupancy rate is 100% due to a rental guarantee.



STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME

                                           Q2     Q2 2017             H1 2017
 Euro '000                                2018  (restated)* H1 2018 (restated)*
-------------------------------------------------------------------------------


 Rental income                            3,958       2,940   7,564       5,667

 Service charge income                      608         382   1,193         740

 Cost of rental activities                (940)       (640) (1,722)     (1,199)
-------------------------------------------------------------------------------
 Net rental income                        3,626       2,682   7,035       5,208
-------------------------------------------------------------------------------


 Administrative expenses                  (621)       (670) (1,261)     (1,400)

 Other operating income / (expenses)         39           -      45          13

 Valuation gains / (loss) on investment
 properties                                 480         339     480         339
-------------------------------------------------------------------------------
 Operating profit                         3,524       2,351   6,299       4,160
-------------------------------------------------------------------------------


 Financial income                             2           2       4          43

 Financial expenses                       (716)       (443) (1,205)       (775)
-------------------------------------------------------------------------------
 Net financing costs                      (714)       (441) (1,201)       (732)


-------------------------------------------------------------------------------
 Profit before tax                        2,810       1,910   5,098       3,428

 Income tax charge                        (234)       (368)   (838)       (936)
-------------------------------------------------------------------------------
 Profit for the period                    2,576       1,542   4,260       2,492
-------------------------------------------------------------------------------


 Other comprehensive income that is or may be reclassified to profit or loss in
 subsequent periods

 Net gains (losses) on cash flow hedges   (315)          82   (630)         220

 Termination of interest rate swap
 agreement                                    -          57       -          57

 Recognition of initial interest rate cap
 costs                                     (33)           -    (33)           -

 Income tax relating to net gains
 (losses) on cash flow hedges                34        (23)      79        (40)
-------------------------------------------------------------------------------
 Other comprehensive income/ (expense),
 net of tax, that is or may be
 reclassified to profit or loss in
 subsequent periods                       (314)         116   (584)         237


-------------------------------------------------------------------------------
 Total comprehensive income for the
 period, net of tax                       2,262       1,658   3,676       2,729
-------------------------------------------------------------------------------

-------------------------------------------------------------------------------
 Basic and diluted earnings per unit
 (Euro)                                    0.03        0.03    0.05        0.04
-------------------------------------------------------------------------------

*In 2018, the Group adopted IFRS 15 Revenue from Contracts with Customers,
effective from 1 January 2018. As a result, the comparative figures for "service
charge income" and "cost of rental activities" were adjusted. The adjustment did
not have an impact on the Group's equity. The impact is related to presentation
changes in accordance with IFRS 15.

CONSOLIDATED STATEMENT OF FINANCIAL POSITION

  Euro '000                               30.06.2018   31.12.2017
------------------------------------------------------------------


  Non-current assets

  Investment properties                      226,160      189,317

  Derivative financial instruments                52           89

  Other non-current assets                       138          146
------------------------------------------------------------------
  Total non-current assets                   226,350      189,552
------------------------------------------------------------------


  Current assets

  Trade and other receivables                  1,820        1,568

  Prepayments                                    224          108

  Cash and cash equivalents                   19,847       24,557
------------------------------------------------------------------
  Total current assets                        21,891       26,233
------------------------------------------------------------------
  Total assets                               248,241      215,785
------------------------------------------------------------------


  Equity

  Paid in capital                             94,198       91,848

  Cash flow hedge reserve                      (640)         (56)

  Retained earnings                           15,763       15,184
------------------------------------------------------------------
  Total equity                               109,321      106,976
------------------------------------------------------------------


  Non-current liabilities

  Interest bearing loans and borrowings      129,794       96,497

  Deferred tax liabilities                     5,493        5,206

  Derivative financial instruments               729           88

  Other non-current liabilities                  846          859
------------------------------------------------------------------
  Total non-current liabilities              136,862      102,650
------------------------------------------------------------------


  Current liabilities

  Interest bearing loans and borrowings          106        1,590

  Trade and other payables                     1,658        4,202

  Income tax payable                               -           14

  Derivative financial instruments                 -           15

  Other current liabilities                      294          338
------------------------------------------------------------------
  Total current liabilities                    2,058        6,159
------------------------------------------------------------------
  Total liabilities                          138,920      108,809
------------------------------------------------------------------
  Total equity and liabilities               248,241      215,785
------------------------------------------------------------------


Additional information:

Tarmo Karotam
Baltic Horizon Fund manager
E-mail [email protected] (mailto:[email protected])
www.baltichorizon.com (http://www.baltichorizon.com/)

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.

Distribution: Nasdaq, GlobeNewswire, www.baltichorizon.com

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
16:40 EET on 31 August 2018.

Attachment

  * BHF semi-annual report H1 2018 (https://prlibrary-
    eu.nasdaq.com/Resource/Download/58a6df60-6661-4e89-a5ff-2d218b82648c)