Results of Hepsor AS’s bond offering

On Friday, 21 November 2025, the public offering of bonds of Hepsor AS (registry
code  12099216, address Järvevana tee  7b, 10112 Tallinn, Estonia; Hepsor) ended
(the  Offering).  This  was  the  first  series of Hepsor's 20-million-euro bond
programme, which was carried out on the basis of the  prospectus approved by the
 Estonian Financial Supervision Authority (FI) on 10 November 2025.

As  a part of the  Offering, Hepsor offered up  to 6,000 EUR 9.50 Hepsor AS bond
25-2028 with  a nominal value  of 1,000 euros, maturing  on 26 November 2028 and
carrying  a fixed  annual interest  rate of  9.50% payable quarterly  (the first
interest   payment   will   be  made  on  26 February  2026). In  the  event  of
oversubscription, Hepsor had the right to increase the volume of the Offering by
up  to  2,000 bonds.  The  Offering  was  directed  at  retail and institutional
investors in Estonia, Latvia and Lithuania.

A  total of 1,079 investors participated in  the Offering, subscribing for bonds
in  the total amount of 8.5 million euros of which 6.2 million euros, or 72.8%,
in  Estonia; 2.1 million euros,  or 24.6%, in Latvia;  and 0.2 million euros, or
2.6%, in  Lithuania.  Therefore,  the  base  volume  of  the first series of the
Offering  in  the  amount  of  6 million  euros was oversubscribed by 1.4 times.
Hepsor  exercised its  right to  increase the  volume of  the Offering by 2,000
bonds,  as a result  of which the  total volume of  the Offering increased to 8
million euros.

The management board of Hepsor AS decided on the allocation of the offered bonds
at its discretion, based inter alia on the following principles:

 1. All subscription orders made by the same subscriber were aggregated.
 2. In the allocation, preference was given to Hepsor AS shareholders who, as of
    the close of business day on 11 November 2025, were Hepsor AS shareholders.
    In addition, preference was given to employees of Hepsor and to
    institutional investors. These investors were allocated 100% of the amount
    they subscribed for, and in total these investors accounted for 14% of all
    allocated bonds.
 3. All other investors were allocated 87.5% of the amount they subscribed for,
    but not less than 10 bonds.
 4. Numbers of bonds with decimal places were rounded up to the nearest whole
    number.

Martti  Krass,  Member  of  the  Board  of  Hepsor:  "I  would like to thank all
investors  who trust  our vision  and support  our growth objectives. Your trust
enables  us to  continue pursuing  ambitious goals  and creating long-term value
through our real estate development projects."

According  to Silver Kalmus, Head of the Bond Division at LHV Bank, the issuance
reflected  strong investor confidence in  Hepsor: "During the investor roadshow,
there  was  a  clear  sense  of  trust  in  the  listed company Hepsor - this is
confirmed  by the  circle of  more than  one thousand  investors who  decided to
invest in Hepsor's bonds. I am especially pleased to see the activity of Latvian
investors, who subscribed for more than two million euros worth of Hepsor bonds.
At the investor meetings in Latvia, we were left with a positive impression that
local  investors and potential homebuyers welcome Hepsor as a developer of high-
quality homes in Riga. I believe there is significant potential in Latvia in the
context  of upcoming series  under the programme,  as well as continued investor
interest in Hepsor's bonds," Kalmus commented.

The  bonds will  be transferred  to investors'  securities accounts  on November
26, 2025 or  on a date close to it, and, the first trading  day of the bonds on
the Nasdaq Tallinn Stock Exchange Baltic Bond List will be 27 November 2025 or a
date close to it.

Estonian  resident individuals who have acquired or plan to acquire Hepsor bonds
through  an investment account may, in accordance with the Income Tax Act, defer
the  income tax liability on interest and receive the full interest on the bonds
in  their  investment  account.  To  do  so, a corresponding application must be
submitted to the issuer.

The application form is available on the Hepsor AS website:
https://hepsor.ee/investorile/volakirjad/

The  application must be submitted only once and no later than two business days
before  the interest  payment date.  Applications submitted  later will be taken
into  account  only  for  the  next  interest payment date. Hepsor bond interest
payments are made quarterly on 26 February, 26 May, 26 August, and 26 November.

Martti Krass
Member of the Management Board
Phone: +372 5692 4919
E-mail: [email protected]
(https://www.globenewswire.com/Tracker?data=YpJ1KaOHGK5D2wr2B03kr6ySXlVsvy9ItW_x
XuNhjXPCmVXB1cM8S70-V8Nt81Qq5HmjLvMb_ocH4ru1OB8qnjhI8bZVH4Mk8utB7BWtw2s=)

Hepsor                             AS                             (www.hepsor.ee
(https://www.globenewswire.com/Tracker?data=SFMq9KV7lgvT9GR8HFtfZgs4rjTOSVx3VC35
8WtGBh-VS2LADxMSVvMVwxuhhK5nsPRNEqWLDhrm21tf9_C-
rkc41mn5MB7WoybhaRUGVCGQ1Ruk1f4jtVyQxHjl6XVZlLPYypiQEb3wDZjoozr9pE9iq7w1vZBV6iUr
GcIcSdn072zKtTsPkYU-A-
aMVTex4MUBw9mvbBDrQIyHOkZf65yImdFDViw6TSRWME1I6UmGO8oucmunF5Xg89EPejLpdaI3Na4VeD
zePBH6v9l2NDvppz7f863iNJjU_2ax5Mw-
sfGVw9SwlsGAb4oTjvsDpLjuh0ntrhUMoBeNrbzwhTScNz5cCGogrTPp4oUiCt1ZKxgt3VBYG-
AHVyJzneOq_HTuOGL4tp5iad5HhG_HeZiMn9d7Zmd6Dxf_YP9GnkOmJe5nvv1cgp3COTe3MobjovmVH3
PWlSADi2TTrac-U6rLC6psKCrffW-t3cKIeneKP-
BN9JKRUH_0Zaq176Kj6Fw64nkpEe9Zo7Yv6KapKFdiz2qNL8Zn1DHfOrojPg723C_Sf1eYjb-Vmzuin-
201wGCW5wHzXXnypq4J2FJzS62CA-AM-
XrvnwAaJoy8BXWHfnj3mtDpT2EVHUrSiUH3KWULkq4bGhpCWpnjKn61ncFpZoePL9fkucd_eSSNH1t8b
nCYDp5EgMAkU_JZwT0ZxKThWMP3oaYp2kO4bOvmoiLDbhACzUKvx5JgtZR1f3eQ1jYqRJIa57uctP4uC
1VNXj_W-d3QjhMq4wsZsymlG1VG-
wi82aV3Xn9gNbegdsiGpyJGkebfLE_nh4RFIqWow6SnpQoiOFCQzxxjFMlM3rgOja_nZMlBOK2xME8u5
5sqLel0wfqgzs2RT8zMjemfHHcorrkplKQIjpVX-VEpzfo3obFNFoAyomY7clA1H-
DAfH1HjDT9Krf26Y_7TdOpoJyQtgvi_lUARRcZBu-
F_ZnbMnU6ZtC8pnSHtDZFHKnLiIOxuNHeEM_PN_cWAHfrl-
29pYSifc9uv3qSb06HwTh3B_VVRdrgVwDkKwVhAhbMsQ4eF0nk5yZqcvcXIgng5Kvt1NoUc8M_tj97lY
_qwttK9hI9JfXaBSaoxte3Ckg7MEVH5ks77Q8KVBjc4Ln8uoPjoCm1GauKY5JSzwrVHiPw_inXrHseb2
P42TJnc7KQ6N8qbm0f2aVAICEiSOaHVCEmqe4SdyDhaRLjajcE6uT30TG3k6ZfER-11M6gFhCM4hES-
uhq0YPQGnEA9t_pQP9InJvzHT2gG_KDpCAn5XUis2amqlzs-ilVHWabP1az9yvSbAy7gUkq-
Z7xvzySPVkqGBiFTmdqLIRU7GMPRRIeohQtQtdvTM8uiZpXDkEQ8eJOYUybTpLd2mx_u6jIcL4qjWV8C
SGWVoO8uEt0nY4_m7Qkex2OfouHMRxfx4GUEbZfQURAhsKL3rmmyHMWDqPPKwKuGGR9oGPen7udYlo5H
4kZIvSjvN1brVTuoDY5rdrj1Yn1--YspSBrAwkyNFbZziTOUrc32PqfqPImER_QSwnpgrOiE30Iqo5cy
IDOt73BpAImwicIB6ni-bTMs-PMOEvQO_f1HfbybCSqp97qIYPXwEnvjhZbFYhAY5MAeqGGl_JFzAtRc
qHOYGnyskqP63KSdvKJB5u2dSjZEdAcGiLI-uC6Pt8kE-qi_0BrzADj6IyJfmuDhPfurLd-H6MNYhpRn
VFm0SiQdsZfW2pA7eDlR9Dci9-RdqGk_VVq8m8V6uPMXOdokhtNljIvitXTbMaH2hhRkyld5qbvQhgV0
W8K3vmBSiVtWzVWe5_e76Kkoip9q8Iyh9-V0vsq0I93aJrjKClC2kO9ov2b6kZYpe8sS-eddkFIBLW2-
72IS9KdlNpa0zce1sbiX_U8hT-1Z7Wh7vw0bsEJfZ84Uvcop4ykbhDHJl9t0WZ0HOczgebdSLhI7xbFR
IgSdhfd3tUWUy7FxcGGPGhbWSddCbjqFXwQbqfFochw804nHT509jfDJHBI-S_fvMxOgB3cdrO-p9QxO
hQHFDQ9-DQc31d_xumJdBFX0xuk0zLk5aot6itZDz0vhJv7aXCvbtR))   is   a  developer  of
residential  and commercial real estate. The  Group operates in Estonia, Latvia,
and  Canada. In  fourteen years  of operation,  we have  created 2,003 homes and
nearly  44,787 m(2) of commercial  space. Hepsor  is the  first developer in the
Baltic  states to  implement a  number of  innovative engineering solutions that
make   the  buildings  it  constructs  more  energy  efficient,  and  thus  more
environmentally   friendly.  The  company's  portfolio  includes  25 development
projects  with a total area of 178,200 m(2). In addition, the group is active in
five  projects in Canada, where the main activity is the preparation of detailed
spatial plans for land, thereby achieving greater building rights.

Important information

This  notice is an advertisement for securities within the meaning of Regulation
2017/1129/EU of the European Parliament and of the Council of 14 June 2017. Each
investor must make an investment decision solely on the basis of the information
contained  in the Prospectus, its summary, the terms and conditions of the bond,
and  the  final  terms  and  conditions.  The  approval of the Prospectus by the
Financial  Supervision  and  Resolution  Authority  shall  not be regarded as an
endorsement of Hepsor's bonds.

The information contained in this notice is not intended to be published, shared
or  transmitted, in whole  or in part,  directly or indirectly,  in countries or
under circumstances in which publication, distribution, or transmission would be
unlawful,   or   to   persons   subject  to  financial  sanctions  by  competent
authorities. Hepsor's  bonds are only being offered publicly in Estonia, Latvia,
and  Lithuania, and no  sale or offer  of bonds takes  place in any jurisdiction
where  such an offer, solicitation, or sale would be illegal without a statutory
exemption  or qualification,  or to  persons subject  to financial  sanctions by
competent authorities. The bonds are only being offered publicly on the basis of
the Prospectus, its summary, the terms and conditions of the bonds and the final
terms  and conditions, and the Offer is only directed to the persons to whom the
Prospectus  is addressed. This  notice has not  been endorsed by any supervisory
authority and is not a prospectus.