Alefarm Brewing Balance Sheet

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

Millions DKK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	0.84	0.96	2.06	4.05	9.75	17.51
Cash & Short-Term Investments	0.84	0.96	2.06	4.05	9.75	17.51
Cash Growth	184.57%	-53.42%	-49.22%	-58.46%	-44.33%	7122.70%
Accounts Receivable	1.02	0.75	0.44	0.42	0.64	0.62
Other Receivables	0.41	0.42	0.34	0.47	0.8	2.16
Receivables	1.44	1.17	0.77	0.9	1.44	2.78
Inventory	3.41	3.91	3.57	3.57	2.84	0.99
Other Current Assets	-	0	-	-	-	-
Total Current Assets	5.68	6.04	6.4	8.51	15.34	21.96
Property, Plant & Equipment	3.21	3.89	4.67	6.23	6.8	3.49
Long-Term Investments	-	-	-	-	-	0.04
Other Intangible Assets	2.05	1.89	1.4	1.1	0.5	0.29
Other Long-Term Assets	0.5	0.5	0.42	0.39	0.44	0.34
Total Assets	11.44	12.32	12.89	16.23	23.07	26.13
Accounts Payable	0.68	0.99	0.13	0.23	0.15	0.5
Current Portion of Leases	0.08	0.09	-	-	-	-
Other Current Liabilities	0.59	0.29	0.41	0.12	0.48	0.4
Total Current Liabilities	1.35	1.37	0.55	0.35	0.64	0.9
Long-Term Leases	0.29	0.32	-	-	-	-
Other Long-Term Liabilities	-	-	-	-	-	0.14
Total Liabilities	1.64	1.7	0.55	0.35	0.64	1.04
Common Stock	0.71	0.71	0.67	0.67	0.67	0.67
Additional Paid-In Capital	1.46	1.46	-	-	-	-
Retained Earnings	7.63	8.45	11.67	15.21	21.77	24.42
Shareholders' Equity	9.8	10.62	12.34	15.88	22.44	25.09
Total Liabilities & Equity	11.44	12.32	12.89	16.23	23.07	26.13
Total Debt	0.37	0.42	-	-	-	-
Net Cash (Debt)	0.46	0.54	2.06	4.05	9.75	17.51
Net Cash Growth	57.54%	-73.70%	-49.22%	-58.46%	-44.33%	-
Net Cash Per Share	0.03	0.04	0.15	0.30	0.73	1.33
Filing Date Shares Outstanding	13.93	14.15	13.4	13.4	13.4	13.4
Total Common Shares Outstanding	13.93	14.15	13.4	13.4	13.4	13.4
Working Capital	4.33	4.67	5.85	8.16	14.7	21.06
Book Value Per Share	0.70	0.75	0.92	1.18	1.67	1.87
Tangible Book Value	7.75	8.73	10.94	14.78	21.94	24.8
Tangible Book Value Per Share	0.56	0.62	0.82	1.10	1.64	1.85
Machinery	8.07	7.94	7.06	6.97	6.25	3.65
Leasehold Improvements	2.7	2.7	2.7	2.68	2.35	0.5

Source: S&P Global Market Intelligence. Standard template. Financial Sources.