LHV Ilmarise Kinnisvaraportfelli OÜ started its activities in 2005 when it took
over property finance lease portfolio from OÜ Ilmarise Kvartal and carried out a
placement of bonds backed with those finance lease agreements. Bonds issued
amounted to 18.5 million kroons (1.2 million EUR) with maturity up to 2029.
Underlying property is mainly situated in Tallinn Ilmarise District.
As at today twenty bond redemptions have taken place in total amount of 14,4
million kroons (0.9 million EUR). Detailed information about financial results,
outstanding bonds and finance lease receivables is available in the annual
report for the period ended on 31 December 2009.
Balance sheet
--------------------------------------------------------------------------------
| | | EEK | EEK | | EUR | EUR |
--------------------------------------------------------------------------------
| | | 31.12. | 31.12.20 | | 31.12.20 | 31.12.20 |
| | | 2009 | 08 | | 09 | 08 |
--------------------------------------------------------------------------------
| Assets | | | | | | |
--------------------------------------------------------------------------------
| Cash and bank | | 105 | 116 511 | | 6 739 | 7 446 |
| | | 442 | | | | |
--------------------------------------------------------------------------------
| Finance lease | | 4 117 | 4 | | 263 186 | 271 361 |
| receivables | | 969 | 245 873 | | | |
--------------------------------------------------------------------------------
| Other receivables | | 15 376 | 31 090 | | 983 | 1 987 |
--------------------------------------------------------------------------------
| Total assets | | 4 | 4 | | 270 908 | 280 794 |
| | | 238 78 | 393 474 | | | |
| | | 7 | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Liabilities | | | | | | |
--------------------------------------------------------------------------------
| Deferred income | | 9 131 | 8 949 | | 584 | 572 |
--------------------------------------------------------------------------------
| Bonds issued | | 4 189 | 4 | | 267 768 | 277 497 |
| | | 656 | 341 887 | | | |
--------------------------------------------------------------------------------
| Total liabilities | | 4 198 | 4 | | 268 352 | 278 069 |
| | | 787 | 350 836 | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Equity | | | | | | |
--------------------------------------------------------------------------------
| Share capital | | 40 000 | 40 000 | | 2 556 | 2 556 |
--------------------------------------------------------------------------------
| Reserve capital | | 0 | 2 638 | | 0 | 169 |
--------------------------------------------------------------------------------
| Retained earnings | | 2 638 | 0 | | 169 | 0 |
--------------------------------------------------------------------------------
| Loss for financial | | -2 638 | 0 | | -169 | 0 |
| year | | | | | | |
--------------------------------------------------------------------------------
| Total equity | | 40 000 | 42 638 | | 2 556 | 2 725 |
--------------------------------------------------------------------------------
| Total liabilities and | | 4 238 | 4 | | 270 908 | 280 794 |
| equity | | 787 | 393 474 | | | |
--------------------------------------------------------------------------------
Comprehensive income statement
--------------------------------------------------------------------------------
| | | EEK | EEK | | EUR | EUR |
--------------------------------------------------------------------------------
| | | 2009 | 2008 | | 2009 | 2008 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Interest income from | | 260 909 | 270 138 | | 16 675 | 17 265 |
| the finance lease | | | | | | |
--------------------------------------------------------------------------------
| Interest expense on | | -244 000 | -252 523 | | -15 594 | -16 139 |
| bonds | | | | | | |
--------------------------------------------------------------------------------
| Net interest income | | 16 909 | 17 615 | | 1 081 | 1 126 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Other operating | | 97 683 | 94 335 | | 6 243 | 6 029 |
| income | | | | | | |
--------------------------------------------------------------------------------
| Operating expenses | | -117 327 | -113 442 | | -7 499 | -7 250 |
--------------------------------------------------------------------------------
| Financial income and | | 97 | 1 492 | | 6 | 95 |
| expenses | | | | | | |
--------------------------------------------------------------------------------
| Total loss for | | -2 638 | 0 | | -169 | 0 |
| financial year | | | | | | |
--------------------------------------------------------------------------------
| Comprehensive loss | | -2 638 | 0 | | -169 | 0 |
| for the year | | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Average number of | | 1 | 1 | | 1 | 1 |
| issued shares | | | | | | |
--------------------------------------------------------------------------------
| Basic and diluted | | -2 638 | 0 | | -169 | 0 |
| earnings per share | | | | | | |
--------------------------------------------------------------------------------
Payments agent:
AS LHV Pank
Kerli Lõhmus
CFO
Tel: +372 6800 425
