EFT1T EfTEN Real Estate Fund III AS

EfTEN Real Estate Fund AS unaudited results for 1st quarter 2023

EfTEN Real Estate Fund AS unaudited results for 1st quarter 2023

On the balance sheet date of 01.01.2023, EfTEN Real Estate Fund AS as the acquiring Fund (formerly EfTEN Real Estate Fund III AS) merged with EfTEN Kinnisvarafond AS. After the merger, consolidated assets of the fund increased by 211 million euros, i.e. from 182 million euros to 393 million euros, and the equity capital of the fund increased by 126 million euros, i.e. from 104 million euros to 230 million euros. The merger was registered in the business register on 28.02.2023.

As a result of the merger, the investment portfolio of EfTEN Real Estate Fund AS was added to the EfTEN Kinnisvarafond AS subsidiaries. 17 new investment properties in Estonia, Latvia and Lithuania with a fair value of 196.3 million euros and one investment property owned by a 50% joint venture with a fair value of 10 million euros were added. After the merger, the fund's investment portfolio is more diversified across sectors and tenants.

EfTEN Real Estate Fund AS’i consolidated sales income for the first quarter of 2023 was 7.788 million euros (2022 I quarter: 3.458 million euros). The Group’s net rental income in the first quarter of 2023 was 7.298 million euros (2022: 3.324 million euros). The Group’s net profit for the same period was 4.634 million euros (2022: 2.278 million euros).

Consolidated net rental income margin for the first quarter of 2023 was 94% (2022: 96%), so costs directly related to property management (incl. land tax, insurance, maintenance and improvement costs) and marketing costs accounted for 6% (2022: 4%) of sales.

The Group’s total assets as of 31.03.2023 amounted to 395.993 million euros (31.12.2022: 181.956 million euros), of which the fair value of investment properties formed 92% (31.12.2022: 93%) of the total assets.



Investment portfolio


As of the end of March 2023 the Group has 35 (31.12.2022: 18) commercial investment properties with a fair value of 365.977 million euros (31.12.2022: 168.875 million euros) and the acquisition cost is 325.583 million euros (31.12.2022: 151.426 million euros). In addition, the Group's joint venture owns the Palace hotel in Tallinn with the fair value of 10.075 million euros as of 31.03.2023.

In the first quarter of 2023 the Group’s rental income amounted to 7.499 millions euros. Rental income calculated on a comparable basis in the first quarter of 2023 totaled 3.427 million euros, which is 4% more as compared to the same period in 2022.



Financing

Within the next 12 months, the loan agreements of eight subsidiaries of the group will expire, the balance of which as of 31.03.2023 is 45,666 thousand euros. The LTV of the expiring loan agreements is 34%-52%, and investment properties have a stable, strong rental cash flow, therefore, according to the Group's management, there are no obstacles in extending the loan agreements. In the subsidiaries where rental cash flow allows to service higher debt level, the Group’s management considers increasing the leverage and dividend payments.

The weighted average interest rate of the group's loan agreements rose to 4.8% by the end of March (31.12.2022: 3.7%) due to the change in EURIBOR, and the LTV (Loan to Value) was 41% (31.12.2022: 40%). All loan agreements of the fund's subsidiaries are linked to a floating interest rate. In order to mitigate the risk of an increase in the interest rate of one loan agreement (balance as of 31.03.2023: 12,332 thousand euros), an interest rate swap agreement has been concluded, where the EURIBOR is fixed at the level of 0.35%. The swap agreement expires in 2023, and its fair value is 53 thousand euros as of 31.12.2022.



Information on shares

The net asset value of the share of EfTEN Real Estate Fund AS (EPRA NDV) as of 31.03.2023 was 21.7 euros (31.03.2021: 19.55 euros). The net asset value of EfTEN Real Estate Fund AS increased by 11.0% in the first quarter of 2023 (first quarter of 2022: 12.7%).

 

CONSOLIDATED STATEMEMT OF COMPREHENSIVE INCOME

  1st quarter
€ thousands 2023 2022
Sales income 7,788 3,458
Cost of services sold -394 -60
Gross profit 7,394 3,398
     
Marketing costs -96 -74
General and administrative expenses -867 -455
Other operating income and expense 10 26
Operating profit 6,441 2,895
     
Profit / loss from joint ventures -9 0
Interest income 6 0
Other finance income and expense -1,550 -362
Profit before income tax 4,888 2,533
     
Income tax expense -254 -255
Net profit for the reporting period 4,634 2,278
Consolidated profit for the reporting period 4,634 2,278
Earnings per share    
   - basic 0.43 0.45
   - diluted 0.43 0.45

 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION                  

  31.03.2023 31.12.2022
€ thousands    
ASSETS    
Cash and cash equivalents 25,166 11,331
Receivables and accrued income 1,811 1,522
Prepaid expenses 136 49
Inventory 1 0
Total current assets 27,114 12,902
     
Long-term receivables 51 61
Shares in joint ventures 2,568 0
Investment property 365,977 168,875
Property, plant, and equipment 282 116
Intangible assets 1 2
Total non-current assets 368,879 169,054
TOTAL ASSETS 395,993 181,956
     
LIABILITIES AND EQUITY    
Borrowings 49,964 22,058
Payables and prepayments 1,963 1,461
Total current liabilities 51,927 23,519
     
Borrowings 98,854 45,917
Other long-term liabilities 1,865 1,008
Deferred income tax liability 8,543 7,248
Total non-current liabilities 109,262 54,173
Total liabilities 161,189 77,692
     
Share capital 108,198 50,725
Share premium 84,721 16,288
Statutory reserve capital 2,149 2,149
Retained earnings 39,736 35,102
Total equity 234,804 104,264
TOTAL LIABILITIES AND EQUITY 395,993 181,956

Marilin Hein

CFO

Phone

E-mail:

Attachment



EN
27/04/2023

Underlying

To request access to management, click here to engage with our
partner Phoenix-IR's CorporateAccessNetwork.com

Reports on EfTEN Real Estate Fund III AS

 PRESS RELEASE

The net asset value of EfTEN Real Estate Fund AS shares as of 29.02.20...

The net asset value of EfTEN Real Estate Fund AS shares as of 29.02.2024 In February, EfTEN Real Estate Fund AS consolidated rental income was 2,551 thousand euros, an increase of 9 thousand euros from January. The Fund's consolidated EBITDA for February was 2,158 thousand euros, decreasing by 9 thousand euros from January. Over the first two months of this year, the Fund's consolidated rental income amounted to 5,092 thousand euros, representing a 2% increase over the same period last year. The consolidated EBITDA for the year has reached 4,326 thousand euros, which is a 0.5% increase ove...

 PRESS RELEASE

EfTEN Real Estate Fund AS’i aktsia puhasväärtus seisuga 29.02.2024

EfTEN Real Estate Fund AS’i aktsia puhasväärtus seisuga 29.02.2024 EfTEN Real Estate Fund AS teenis veebruaris 2 551 tuhat eurot konsolideeritud üüritulu, mis on 9 tuhat eurot rohkem kui jaanuaris. Fondi konsolideeritud EBITDA oli veebruaris 2 158 tuhat eurot, s.o 9 tuhat eurot vähem kui jaanuaris. Selle aasta kahe kuu konsolideeritud üüritulu on 5 092 tuhat eurot, s.o 2% rohkem kui eelmisel aastal samal ajal. Fondi konsolideeritud EBITDA on sellel aastal 4 326 tuhat eurot, s.o 0,5% rohkem kui eelmisel aastal. Veebruaris suurendas fondi tütarettevõte EfTEN Jurkalnes SIA 1 miljoni euro võ...

 PRESS RELEASE

EfTEN REAL ESTATE FUND AS NOTICE CALLING THE ANNUAL GENERAL MEETING OF...

EfTEN REAL ESTATE FUND AS NOTICE CALLING THE ANNUAL GENERAL MEETING OF SHAREHOLDERS The Management Board of EfTEN Real Estate Fund AS (registry code 12864036; seat Tallinn, A. Lauteri 5) calls an annual general meeting of shareholders on 02 April 2024 at 10:00. Venue of the general meeting: Radisson Collection Hotel second floor conference centre hall “Tallinn”, address Tallinn, Rävala 3. The registration of participants of the general meeting starts at 09:00 on 02 April 2024 at the venue of the meeting. The registration ends at 10:00. If possi...

 PRESS RELEASE

EfTEN REAL ESTATE FUND AS AKTSIONÄRIDE KORRALISE ÜLDKOOSOLEKU KOKKUKUT...

EfTEN REAL ESTATE FUND AS AKTSIONÄRIDE KORRALISE ÜLDKOOSOLEKU KOKKUKUTSUMISE TEADE EfTEN Real Estate Fund AS-i (registrikood 12864036; asukoht Tallinn, A. Lauteri 5) juhatus kutsub kokku aktsionäride korralise üldkoosoleku 02. aprillil 2024. a algusega kell 10.00. Üldkoosoleku toimumise koht: Radisson Collection hotelli II korruse konverentsikeskuse saal nimetusega „Tallinn“  aadressil Tallinn, Rävala pst 3. Koosolekust osavõtjate registreerimine algab 02.04.2024 kell 9.00 koosoleku toimumiskohas. Registreerimine lõpp...

 PRESS RELEASE

EfTEN Real Estate Fund AS 2023 audited annual report

EfTEN Real Estate Fund AS 2023 audited annual report The Supervisory Board of EfTEN Real Estate Fund approved the audited annual report of the Fund for 2023 and will submit it to the Annual General Meeting for approval. In the audited report, the Fund's financial results have not changed compared to the preliminary financial results published on . The consolidated sales revenue of EfTEN Real Estate Fund AS in 2023 was 31.817 million euros (2022: 14.299 million euros). Sales revenue increased 2.2 times mainly due to the merger of EfTEN Real Estate Fund AS and EfTEN Kinnisvara...

ResearchPool Subscriptions

Get the most out of your insights

Get in touch