Advertisement
UK markets closed
  • NIKKEI 225

    38,633.02
    +62.26 (+0.16%)
     
  • HANG SENG

    18,335.32
    -95.07 (-0.52%)
     
  • CRUDE OIL

    82.34
    +0.17 (+0.21%)
     
  • GOLD FUTURES

    2,373.60
    +4.60 (+0.19%)
     
  • DOW

    39,134.76
    +299.90 (+0.77%)
     
  • Bitcoin GBP

    51,344.17
    -5.17 (-0.01%)
     
  • CMC Crypto 200

    1,361.46
    -21.20 (-1.53%)
     
  • NASDAQ Composite

    17,721.59
    -140.64 (-0.79%)
     
  • UK FTSE All Share

    4,508.44
    +35.07 (+0.78%)
     

Baltic Horizon Fund consolidated unaudited results for Q1 2023

Baltic Horizon Fund / Northern Horizon Capital
Baltic Horizon Fund / Northern Horizon Capital

Management Board of Northern Horizon Capital AS has approved the unaudited consolidated interim financial statements of Baltic Horizon Fund (the Fund) for the three months of 2023.

Net result and net rental income
The Group recorded a net profit of EUR 22 thousand against EUR 1,996 thousand for Q1 2022. The net result was mainly impacted by the one-off sale of BH Domus Pro UAB, which owns a retail park and an office building in Vilnius, Lithuania. The net profit was also impacted by the increased financial expenses. The positive impact of the increase in net rental income was partly offset by temporary vacancy related non-recoverable property costs.

The Group earned net rental income of EUR 4.2 million in both Q1 2023 and Q1 2022. The results for 2023 include only two months’ net rental income of Domus Pro Retail and Office property (EUR 0.3 million), which was sold in February 2023. Rent indexations and the recovery of income improved the net rental income of the same portfolio mix (like-for-like portfolio).

ADVERTISEMENT

On an EPRA like-for-like basis, portfolio net rental income increased by 1.9% year on year, mainly due to higher performance in the office segment. The increase was also impacted by the relatively stable performance of the retail segment.

Portfolio properties in the office segment contributed 61.0% (Q1 2022: 58.4%) of net rental income in Q1 2023, followed by the retail segment with 34.3% (Q1 2022: 36.5%) and the leisure segment with 4.7% (Q1 2022: 5.1%).

Retail assets located in the central business districts (Postimaja, Europa and Galerija Centrs) accounted for 22.4% of total portfolio net rental income in Q1 2023. Total net rental income attributable to neighbourhood shopping centres was 11.9% in Q1 2023.

Domus PRO complex disposal
On 8 February 2023, the Fund signed a share sale and purchase agreement with UAB PREF III to sell 100% shares of BH Domus Pro UAB which owns a retail park and an office building in Vilnius, Lithuania. The agreed price of the property was approximately EUR 23.5 million. The internal rate of return (IRR) for the holding period of more than 9 years was around 15.8%, while equity multiple was 2.1. The proceeds of the transaction were used mainly to decrease the loan obligations of the Fund and partially to redeem the Fund’s bonds which mature in May 2023. Closing of the transaction took place on 6 March 2023.

Gross Asset Value (GAV)
At the end of Q1 2023, the Fund’s GAV was EUR 321.3 million (31 December 2022: EUR 344.0 million), 6.6% lower than at the end of the previous period. The decrease is mainly related to the sale of BH Domus Pro UAB.

Net Asset Value (NAV)
At the end of Q1 2023, the Fund’s NAV was EUR 133.5 million (31 December 2022: EUR 133.7 million). Compared to the year-end 2022 NAV, the Fund’s NAV decreased by 0.1%. As of 31 March 2023, IFRS NAV per unit decreased to EUR 1.1156 (31 December 2022: EUR 1.1172), while EPRA net tangible assets and EPRA net reinstatement value was EUR 1.1668 per unit (31 December 2022: EUR 1.1865). EPRA net disposal value was EUR 1.1130 per unit (31 December 2022: EUR 1.1143).

Investment properties
At the end of Q1 2023, the Baltic Horizon Fund portfolio consisted of 14 cash flow generating investment properties in the Baltic capitals. The fair value of the Fund’s portfolio was EUR 309.0 million (31 December 2022: EUR 333.1 million) and incorporated a total net leasable area of 135,990 sq. m.  During Q1 2023 the Group sold the Domus PRO buildings for approx. EUR 23.5 million, invested EUR 0.7 million in reconstruction project and EUR 0.3 million in the existing property portfolio.

Interest-bearing loans and bonds
Interest-bearing loans and bonds (excluding lease liabilities) were EUR 177.1 million (31 December 2022: EUR 194.6 million). Outstanding bank loans decreased due to the repayment of part of the Domus Pro and Europa loans and regular bank loan amortisation. Annual loan amortisation accounted for 1.2% of total debt outstanding. Average effective interest rate of the Fund at the end of Q1 2023 was 3.4%.

Cash flow
Cash inflow from core operating activities in 2023 amounted to EUR 2.9 million (Q1 2022: cash inflow of EUR 2.8 million). Cash inflow from investing activities was EUR 7.7 million (Q1 2022:  cash outflow of EUR 4.6 million) due to the sale of BH Domus Pro UAB. Cash outflow from financing activities was EUR 8.5 million (Q1 2022: cash outflow of EUR 3.8 million). In Q1 2023, the Fund repaid the Domus Pro loan and part of the Europa loan and paid regular interest on bank loans and bonds. In March 2023 the Fund repaid the Domus Pro loan (EUR 11.0 million) and repaid EUR 6.0 million of the Europa loan using the proceeds from the sale of the shares in BH Domus Pro UAB. At the end of Q1 2023, the Fund’s consolidated cash and cash equivalents amounted to EUR 7.5 million (31 December 2022: EUR 5.3 million). Operating costs are fully covered by cash flows generated by rental activities.

Key earnings figures

EUR ‘000

 

 

 

Q1 2023

Q1 2022

Change (%)

Net rental income

 

 

 

4,202

4,193

0.2%

Administrative expenses

 

 

(736)

(659)

11.7%

Other operating income

 

 

10

7

(42.9%)

Losses on disposal of investment properties

(1,533)

-

-

Valuation gains (losses) on investment properties

(4)

(6)

(33.3%)

Operating profit

 

 

 

1,939

3,535

(45.1)

Net financing costs

 

 

 

(2,037)

(1,442)

(41.3%)

Profit before tax

 

 

 

(98)

2,093

(104.7%)

Income tax

 

 

 

120

(97)

(223.7%)

Net profit for the period

 

 

22

1,996

(98.9%)

 

 

 

 

 

 

 

 

Weighted average number of units outstanding (units)

119,635,429

119,635,429

-

Earnings per unit (EUR)

 

 

0.00

0.02

-


Key financial position figures

EUR ‘000

 

 

 

31.01.2023

31.03.2022

Change (%)

Investment properties in use

 

 

309,047

333,123

(7.2%)

Gross asset value (GAV)

 

 

321,302

343,963

(6.6%)

 

 

 

 

 

 

 

 

Interest-bearing loans and bonds

 

 

177,124

194,569

(9.0%)

Total liabilities

 

 

 

187,835

210,308

(10.7%)

 

 

 

 

 

 

 

 

IFRS Net asset value (IFRS NAV)

 

 

133,467

133,655

(0.1%)

EPRA Net Reinstatement Value (EPRA NRV)

 

 

139,592

141,943

(1.7%)

 

 

 

 

 

 

Number of units outstanding (units)

 

 

119,635,429

119,635,429

-

IFRS Net asset value (IFRS NAV) per unit (EUR)

1.1156

1.1172

(0.1%)

EPRA Net Reinstatement Value (EPRA NRV) per unit (EUR)

1.1668

1.1865

(1.7%)

 

 

 

 

 

 

Loan-to-Value ratio (%)

 

 

57.3%

58.4%

-

Average effective interest rate (%)

 

 

3.4%

3.0%

-

During Q1 2023, the average actual occupancy of the portfolio was 89.6% (Q4 2023: 90.2%). The occupancy rate as of 31 March 2023 was 88.8% (31 December 2022: 90.5%).

Excluding the Meraki building which is in search for an anchor tenant, the office segment occupancy remained at around 97.4% during Q1 2023. Duetto II, Vainodes I, LNK and CC Plaza are fully occupied. The Fund’s retail and office leasing teams were expanded in 2022 to speed up the leasing process. The agreement with the new international anchor tenant in Galerija Centrs was signed in December 2022. Construction works for anchor tenant fit-out started in Q1 2023, with an opening planned in November 2023.

The average direct property yield during Q1 2023 was 4.7% (Q4 2022: 5.0%). The net initial yield for the whole portfolio for Q1 2023 was 5.0% (Q4 2022: 5.3%). The decrease is mainly attributable to the short-term vacancy due to the construction works related to anchor tenant fit-out and one-off cost related to “BURZMA” opening.

Overview of the Fund’s investment properties as of 31 March 2023

Property name

Sector

Fair value1
(EUR ‘000)

NLA
(sq. m)

Direct property yield
 Q1 20232

Net initial yield
Q1 20233

Occupancy rate

Vilnius, Lithuania

 

 

 

 

 

 

Duetto I

Office

18,845

8,587

8.4%

6.7%

97.6%

Duetto II

Office

20,253

8,674

7.6%

6.9%

100.0%

Europa SC

Retail

35,795

16,929

3.7%

4.1%

80.9%

North Star

Office

21,790

10,579

7.2%

7.0%

97.7%

Meraki

Office

17,422

8,113

1.3%

1.4%

30.9%

Total Vilnius

 

114,105

52,882

5.3%

5.1%

82.4%

Riga, Latvia

 

 

 

 

 

 

Upmalas Biroji BC

Office

20,960

10,459

7.3%

8.4%

98.8%

Vainodes I

Office

18,010

8,128

6.3%

7.6%

100.0%

LNK Centre

Office

17,000

7,450

6.9%

6.9%

100.0%

Sky SC

Retail

5,773

3,259

7.8%

6.9%

98.5%

Galerija Centrs

Retail

67,885

19,142

1.3%

1.5%

81.3%

Total Riga

 

129,628

48,566

3.9%

4.4%

92.2%

Tallinn, Estonia

 

 

 

 

 

 

Postimaja & CC Plaza complex

Retail

26,715

9,232

3.6%

4.9%

95.6%

Postimaja & CC Plaza complex

Leisure

14,396

9,094

6.6%

5.5%

100.0%

Lincona

Office

15,203

10,775

6.8%

7.2%

87.6%

Pirita SC

Retail

9,000

5,441

5.6%

7.9%

92.6%

Total Tallinn

 

65,314

34.542

5.1%

6.0%

93.8%

Total portfolio

 

309,047

135,990

4.7%

5.0%

88.8%

1. Based on the latest valuation as of 31 December 2022, 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

EUR ‘000

01.01.2023-31.03.2023

01.01.2022-31.03.2022

Rental income

5,274

4,959

Service charge income

1,442

1,304

Cost of rental activities

(2,514)

(2,070)

Net rental income

4,202

4,193

 

 

 

Administrative expenses

(736)

(659)

Other operating income

10

7

Losses on disposal of investment properties

(1,533)

-

Valuation gains (losses) on investment properties

(4)

(6)

Operating profit (loss)

1,939

3,535

 

 

 

Financial expenses

(2,037)

(1,442)

Net financial expenses

(2,037)

(1,442)

 

 

 

Profit (loss) before tax

(98)

2,093

Income tax charge

120

(97)

Profit (loss) for the period

22

1,996

 

 

 

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

 

 

Net gain (loss) on cash flow hedges

(251)

721

Income tax relating to net gain (loss) on cash flow hedges

41

(64)

Other comprehensive income, net of tax, that is or may be reclassified to profit or loss in subsequent periods

(210) 

657

 

 

 

Total comprehensive income (expense) for the period, net of tax

(188)

2,653

 

 

 

Basic and diluted earnings per unit (EUR)

0.00

0.02

CONSOLIDATED STATEMENT OF FINANCIAL POSITION

EUR ‘000

 

31.03.2023

31.12.2022

Non-current assets

 

 

 

Investment properties

 

309,047

333,123

Intangible assets

 

6

6

Property, plant and equipment

 

1

1

Derivative financial instruments

 

1,577

2,228

Total non-current assets

 

310,631

335,358

 

 

 

 

Current assets

 

 

 

Trade and other receivables

 

2,247

2,693

Prepayments

 

292

273

Derivative financial instruments

 

637

292

Cash and cash equivalents

 

7,495

5,347

Total current assets

 

10,671

8,605

Total assets

 

321,302

343,963

 

 

 

 

Equity

 

 

 

Paid in capital

 

145,200

145,200

Cash flow hedge reserve

 

1,471

1,681

Retained earnings

 

(13,204)

(13,226)

Total equity

 

133,467

133,655

 

 

 

 

Non-current liabilities

 

 

 

Interest-bearing loans and borrowings

 

58,349

124,017

Deferred tax liabilities

 

5,203

7,490

Other non-current liabilities

 

998

1,240

Total non-current liabilities

 

64,550

132,747

 

 

 

 

Current liabilities

 

 

 

Interest-bearing loans and borrowings

 

119,151

71,094

Trade and other payables

 

3,356

5,644

Income tax payable

 

1

10

Other current liabilities

 

777

813

Total current liabilities

 

123,285

77,561

Total liabilities

 

187,835

210,308

Total equity and liabilities

 

321,302

343,963


For more information, please contact: 

Tarmo Karotam
Baltic Horizon Fund manager
E-mail tarmo.karotam@nh-cap.com
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. Both the Fund and the Management Company are supervised by the Estonian Financial Supervision Authority. Distribution: GlobeNewswire, Nasdaq Tallinn, Nasdaq Stockholm, 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 23:40 EET on 9 May 2023.

Attachment