Agat Ejendomme Cash Flow Statement

Financials in millions DKK. Fiscal year is February - January.

Millions DKK. Fiscal year is Feb - Jan.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	2016 - 2020
Period Ending	Jul '25 Jul 31, 2025	Jan '25 Jan 31, 2025	Jan '24 Jan 31, 2024	Jan '23 Jan 31, 2023	Jan '22 Jan 31, 2022	Jan '21 Jan 31, 2021	2016 - 2020
Net Income	1.4	-63.3	-50.1	-63.9	4.3	-138.9	Upgrade
Depreciation & Amortization	1.6	1.6	1.1	3.3	4.7	3.7	Upgrade
Asset Writedown & Restructuring Costs	-2.9	26.3	59.5	25.7	-2.3	28.9	Upgrade
Loss (Gain) on Equity Investments	-0.7	35.5	33.4	29.2	-18.1	18.6	Upgrade
Other Operating Activities	6.1	8.6	-39.1	15.9	28	78.7	Upgrade
Change in Accounts Receivable	-4.7	-4.3	9.6	20.3	-2.2	56.3	Upgrade
Change in Inventory	1.1	1.3	84.3	25.7	23.6	-2.8	Upgrade
Change in Accounts Payable	-1.7	-6.7	-4.8	-11.3	-49.8	-50.4	Upgrade
Change in Other Net Operating Assets	3.5	3.6	5.8	22.3	-	12.8	Upgrade
Operating Cash Flow	3.7	2.6	99.7	67.2	-11.8	6.9	Upgrade
Operating Cash Flow Growth	-96.43%	-97.39%	48.36%	-	-	-94.43%	Upgrade
Capital Expenditures	-0.3	-0.3	-	-0.2	-	-	Upgrade
Sale of Property, Plant & Equipment	0.1	0.1	-	0.1	-	0.5	Upgrade
Sale (Purchase) of Real Estate	-0.8	3.6	6	3.2	10.5	6.9	Upgrade
Investment in Securities	-4.9	-3.1	-2	199.2	9.8	26.4	Upgrade
Other Investing Activities	-	-	-	-	-3.3	-	Upgrade
Investing Cash Flow	-5.9	0.3	4	202.3	17	33.8	Upgrade
Long-Term Debt Issued	-	-	-	16.6	18.3	14.1	Upgrade
Long-Term Debt Repaid	-	-25.1	-119.9	-230.4	-40.5	-75.9	Upgrade
Net Debt Issued (Repaid)	-19.6	-25.1	-119.9	-213.8	-22.2	-61.8	Upgrade
Issuance of Common Stock	-	-	-	-	-	36.1	Upgrade
Other Financing Activities	-	-	-	-	-	-1.5	Upgrade
Financing Cash Flow	-19.7	-25.1	-119.9	-213.8	-22.2	-27.2	Upgrade
Foreign Exchange Rate Adjustments	-	-	-	-	-	-0.1	Upgrade
Net Cash Flow	-21.9	-22.2	-16.2	55.7	-17	13.4	Upgrade
Free Cash Flow	3.4	2.3	99.7	67	-11.8	6.9	Upgrade
Free Cash Flow Growth	-96.71%	-97.69%	48.81%	-	-	-94.42%	Upgrade
Free Cash Flow Margin	4.89%	3.27%	41.77%	37.54%	-7.59%	4.27%	Upgrade
Free Cash Flow Per Share	0.03	0.02	0.85	0.57	-0.10	0.07	Upgrade
Cash Interest Paid	12.5	13	19.9	24.3	24.6	27.9	Upgrade
Cash Income Tax Paid	-	-	-0.6	0.4	-	1.9	Upgrade
Levered Free Cash Flow	9.01	179.09	93.91	63.84	-34.35	-28.64	Upgrade
Unlevered Free Cash Flow	16.08	187.09	106.23	80.9	-13.35	-7.33	Upgrade
Change in Working Capital	-1.8	-6.1	94.9	57	-28.4	15.9	Upgrade

Updated Jul 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.