Cessatech Balance Sheet

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

Millions DKK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	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	12.37	3.37	23.34	3.28	13.51
Cash & Short-Term Investments	12.37	3.37	23.34	3.28	13.51
Cash Growth	266.82%	-85.55%	612.76%	-75.75%	-
Other Receivables	3.32	4.82	4.48	27.14	0.15
Receivables	3.32	4.82	4.48	27.14	0.15
Prepaid Expenses	-	0.11	0.16	0.03	0.08
Total Current Assets	15.7	8.3	27.98	30.45	13.73
Other Intangible Assets	0.2	0.2	0.2	0.2	0.08
Total Assets	15.9	8.5	28.19	30.65	13.81
Accounts Payable	1.24	0.66	2.74	3.07	0.11
Current Unearned Revenue	4.97	-	-	-	-
Other Current Liabilities	1.41	9.77	1.59	1.34	0.09
Total Current Liabilities	7.63	10.42	4.33	4.41	0.2
Total Liabilities	7.63	10.42	4.33	4.41	0.2
Common Stock	3.49	2.76	2.76	1.22	0.74
Retained Earnings	4.79	-4.68	21.1	25.02	12.88
Comprehensive Income & Other	-	-	-0	-	-
Shareholders' Equity	8.27	-1.92	23.86	26.24	13.61
Total Liabilities & Equity	15.9	8.5	28.19	30.65	13.81
Net Cash (Debt)	12.37	3.37	23.34	3.28	13.51
Net Cash Growth	266.82%	-85.55%	612.76%	-75.75%	-
Net Cash Per Share	0.72	0.24	3.29	0.87	8.75
Filing Date Shares Outstanding	17.43	13.79	13.79	6.11	3.68
Total Common Shares Outstanding	17.43	13.79	13.79	6.11	3.68
Working Capital	8.07	-2.12	23.65	26.04	13.54
Book Value Per Share	0.47	-0.14	1.73	4.29	3.70
Tangible Book Value	8.07	-2.12	23.65	26.04	13.54
Tangible Book Value Per Share	0.46	-0.15	1.72	4.26	3.68

Source: S&P Capital IQ. Standard template. Financial Sources.