11/13/2025 | Press release | Distributed by Public on 11/13/2025 08:08
|
State of Minnesota
|
41-1789725
|
|
|
(State or other jurisdiction of
incorporation or organization)
|
(I.R.S. Employer
Identification No.)
|
|
|
30 East 7thStreet, Suite 1300
St. Paul, Minnesota 55101
|
(651) 227-7333
|
|
|
(Address of principal executive offices)
|
(Registrant's telephone number)
|
|
Not Applicable
|
|
(Former name, former address and former fiscal year, if changed since last report)
|
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
||
|
NONE
|
NONE
|
NONE
|
|
Limited Partnership Units
|
||
|
(Title of class)
|
|
☐Large accelerated filer
|
☐Accelerated filer
|
|
☒Non-accelerated filer
|
☒Smaller reporting company
|
|
☐Emerging growth company
|
|
Page
|
||||
|
Part I - Financial Information
|
||||
|
Item 1.
|
Condensed Financial Statements (unaudited):
|
|||
|
Balance Sheets as of September 30, 2025 and December 31, 2024
|
3
|
|||
|
Statements for the Periods ended September 30, 2025 and 2024:
|
||||
|
Income
|
4
|
|||
|
Cash Flows
|
5
|
|||
|
Changes in Partners' Capital
|
6
|
|||
|
Condensed Notes to Financial Statements
|
7 - 8
|
|||
|
Item 2.
|
Management's Discussion and Analysis of Financial
|
|||
|
Condition and Results of Operations
|
9 - 13
|
|||
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
14
|
||
|
Item 4.
|
Controls and Procedures
|
14
|
||
|
Part II - Other Information
|
||||
|
Item 1.
|
Legal Proceedings
|
15
|
||
|
Item 1A.
|
Risk Factors
|
15
|
||
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
15
|
||
|
Item 3.
|
Defaults Upon Senior Securities
|
16
|
||
|
Item 4.
|
Mine Safety Disclosures
|
16
|
||
|
Item 5.
|
Other Information
|
16
|
||
|
Item 6.
|
Exhibits
|
16
|
||
|
Signatures
|
16
|
|||
|
September 30,
|
December 31,
|
|||
|
2025
|
2024
|
|||
|
(unaudited)
|
||||
|
Current Assets:
|
||||
|
Cash
|
$
|
585,421
|
$
|
240,059
|
|
Real Estate Investments:
|
||||
|
Land
|
3,166,803
|
3,447,796
|
||
|
Buildings
|
8,640,560
|
9,825,615
|
||
|
Acquired Intangible Lease Assets
|
864,490
|
864,490
|
||
|
Real Estate Held for Investment, at Cost
|
12,671,853
|
14,137,901
|
||
|
Accumulated Depreciation and Amortization
|
(3,723,882)
|
(4,321,261)
|
||
|
Real Estate Held for Investment, Net
|
8,947,971
|
9,816,640
|
||
|
Total Assets
|
$
|
9,533,392
|
$
|
10,056,699
|
|
Current Liabilities:
|
||||
|
Payable to AEI Fund Management, Inc.
|
$
|
75,366
|
$
|
89,055
|
|
Distributions Payable
|
165,758
|
173,233
|
||
|
Unearned Rent
|
0
|
55
|
||
|
Total Current Liabilities
|
241,124
|
262,343
|
||
|
Long-term Liabilities:
|
||||
|
Acquired Below-Market Lease Intangibles, Net
|
2,702
|
8,783
|
||
|
Partners' Capital :
|
||||
|
General Partner
|
8,162
|
3,776
|
||
|
Limited Partners - 24,000 Units authorized;
15,980.84 and 17,076.71 Units issued and outstanding
as of 9/30/2025 and 12/31/2024, respectively
|
9,281,404
|
9,781,797
|
||
|
Total Partners' Capital
|
9,289,566
|
9,785,573
|
||
|
Total Liabilities and Partners' Capital
|
$
|
9,533,392
|
$
|
10,056,699
|
|
Three Months Ended September 30
|
Nine Months Ended September 30
|
|||||||
|
2025
|
2024
|
2025
|
2024
|
|||||
|
Rental Income
|
$
|
224,062
|
$
|
250,044
|
$
|
697,938
|
$
|
749,550
|
|
Expenses:
|
||||||||
|
Partnership Administration - Affiliates
|
28,318
|
35,681
|
86,168
|
121,129
|
||||
|
Partnership Administration and Property
Management - Unrelated Parties
|
9,358
|
6,749
|
92,355
|
69,150
|
||||
|
Depreciation and Amortization
|
116,222
|
128,075
|
348,673
|
384,226
|
||||
|
Total Expenses
|
153,898
|
170,505
|
527,196
|
574,505
|
||||
|
Operating Income
|
70,164
|
79,539
|
170,742
|
175,045
|
||||
|
Other Income:
|
||||||||
|
Gain on Sale of Real Estate
|
0
|
0
|
825,611
|
0
|
||||
|
Interest Income
|
3,328
|
940
|
9,714
|
2,695
|
||||
|
Total Other Income
|
3,328
|
940
|
835,325
|
2,695
|
||||
|
Net Income
|
$
|
73,492
|
$
|
80,479
|
$
|
1,006,067
|
$
|
177,740
|
|
Net Income Allocated:
|
||||||||
|
General Partner
|
$
|
1,649
|
$
|
804
|
$
|
19,407
|
$
|
1,777
|
|
Limited Partners
|
71,843
|
79,675
|
986,660
|
175,963
|
||||
|
Total
|
$
|
73,492
|
$
|
80,479
|
$
|
1,006,067
|
$
|
177,740
|
|
Net Income per Limited Partnership Unit
|
$
|
4.50
|
$
|
4.67
|
$
|
60.36
|
$
|
10.30
|
|
Weighted Average Units Outstanding -
Basic and Diluted
|
15,981
|
17,077
|
16,346
|
17,077
|
||||
|
Nine Months Ended September 30
|
||||
|
2025
|
2024
|
|||
|
Cash Flows from Operating Activities:
|
||||
|
Net Income
|
$
|
1,006,067
|
$
|
177,740
|
|
Adjustments to Reconcile Net Income
To Net Cash Provided by Operating Activities:
|
||||
|
Depreciation and Amortization
|
342,592
|
378,144
|
||
|
Gain on Sale of Real Estate
|
(825,611)
|
0
|
||
|
Increase (Decrease) in Payable to
AEI Fund Management, Inc.
|
(13,689)
|
(22,098)
|
||
|
Increase (Decrease) in Unearned Rent
|
(55)
|
56
|
||
|
Total Adjustments
|
(496,763)
|
356,102
|
||
|
Net Cash Provided By
Operating Activities
|
509,304
|
533,842
|
||
|
Cash Flows from Investing Activities:
|
||||
|
Proceeds from Sale of Real Estate
|
1,345,607
|
0
|
||
|
Cash Flows from Financing Activities:
|
||||
|
Repurchase of Partnership Units
|
(795,303)
|
0
|
||
|
Distributions Paid to Partners
|
(714,246)
|
(519,699)
|
||
|
Net Cash Used For
Financing Activities
|
(1,509,549)
|
(519,699)
|
||
|
Net Increase in Cash
|
345,362
|
14,143
|
||
|
Cash, beginning of period
|
240,059
|
180,560
|
||
|
Cash, end of period
|
$
|
585,421
|
$
|
194,703
|
|
General Partner
|
Limited Partners
|
Total
|
Limited Partnership Units Outstanding
|
|||||
|
Balance, December 31, 2023
|
$
|
8,101
|
$
|
10,210,015
|
$
|
10,218,116
|
17,076.71
|
|
|
Distributions Declared
|
(1,732)
|
(171,501)
|
(173,233)
|
|||||
|
Net Income
|
546
|
54,063
|
54,609
|
|||||
|
Balance, March 31, 2024
|
6,915
|
10,092,577
|
10,099,492
|
17,076.71
|
||||
|
Distributions Declared
|
(1,732)
|
(171,501)
|
(173,233)
|
|||||
|
Net Income
|
427
|
42,225
|
42,652
|
|||||
|
Balance, June 30, 2024
|
5,610
|
9,963,301
|
9,968,911
|
17,076.71
|
||||
|
Distributions Declared
|
(1,732)
|
(171,501)
|
(173,233)
|
|||||
|
Net Income
|
804
|
79,675
|
80,479
|
|||||
|
Balance, September 30, 2024
|
$
|
4,682
|
$
|
9,871,475
|
$
|
9,876,157
|
17,076.71
|
|
|
Balance, December 31, 2024
|
$
|
3,776
|
$
|
9,781,797
|
$
|
9,785,573
|
17,076.71
|
|
|
Distributions Declared
|
(1,732)
|
(171,501)
|
(173,233)
|
|||||
|
Net Income
|
8,793
|
870,550
|
879,343
|
|||||
|
Balance, March 31, 2025
|
10,837
|
10,480,846
|
10,491,683
|
17,076.71
|
||||
|
Distributions Declared
|
(3,678)
|
(364,102)
|
(367,780)
|
|||||
|
Repurchase of Partnership Units
|
(7,953)
|
(787,350)
|
(795,303)
|
(1,095.87)
|
||||
|
Net Income
|
8,965
|
44,267
|
53,232
|
|||||
|
Balance, June 30, 2025
|
8,171
|
9,373,661
|
9,381,832
|
15,980.84
|
||||
|
Distributions Declared
|
(1,658)
|
(164,100)
|
(165,758)
|
|||||
|
Net Income
|
1,649
|
71,843
|
73,492
|
|||||
|
Balance, September 30, 2025
|
$
|
8,162
|
$
|
9,281,404
|
$
|
9,289,566
|
15,980.84
|
|
Dated: November 12, 2025
|
AEI Income & Growth Fund XXI
|
|
|
Limited Partnership
|
||
|
By:
|
AEI Fund Management XXI, Inc.
|
|
|
Its:
|
Managing General Partner
|
|
|
By:
|
/s/ Marni J Nygard
|
|
|
Marni J. Nygard
|
||
|
President
|
||
|
(Principal Executive Officer)
|
||
|
By:
|
/s/ Keith E Petersen
|
|
|
Keith E. Petersen
|
||
|
Chief Financial Officer
|
||
|
(Principal Accounting Officer)
|
||