Photocat 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	Sep '25 Sep 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	0.35	0.31	0.23	0.09	1.42	2.05
Cash & Short-Term Investments	0.35	0.31	0.23	0.09	1.42	2.05
Cash Growth	-	33.16%	155.97%	-93.66%	-30.98%	-38.49%
Accounts Receivable	2.64	2.19	4.07	4.58	3.92	2.53
Other Receivables	1.15	0.72	0.81	1.12	0.88	0.54
Receivables	3.8	2.92	4.89	5.7	4.8	3.07
Inventory	0.3	0.44	0.75	0.94	1.07	0.75
Prepaid Expenses	0.02	0.09	0.12	0.16	0.13	0.3
Total Current Assets	4.45	3.75	5.99	6.89	7.42	6.17
Property, Plant & Equipment	0.46	0.53	0.34	0.42	0.84	1.06
Long-Term Investments	-	0	0	0	0	0
Other Intangible Assets	15.24	15.04	16.47	15	9.92	9.28
Other Long-Term Assets	0.3	0.3	0.32	0.3	0.3	0.3
Total Assets	20.46	19.62	23.11	22.61	18.47	16.81
Accounts Payable	2.48	2.18	3.13	3.92	2.47	0.97
Short-Term Debt	1.76	1.51	1.75	0.98	-	-
Current Portion of Long-Term Debt	-	-	-	-	0.18	-
Current Unearned Revenue	-	-	-	-	0.19	0.45
Other Current Liabilities	1.17	0.4	0.59	0.41	0.35	0.59
Total Current Liabilities	5.41	4.09	5.46	5.31	3.19	2.02
Long-Term Debt	-	-	-	-	2.25	-
Long-Term Unearned Revenue	-	-	0.78	0.78	0.78	0.97
Other Long-Term Liabilities	5.14	4.95	4.62	2.36	0.95	0.36
Total Liabilities	10.55	9.04	10.86	8.45	7.17	3.35
Common Stock	6	6	5.85	5.85	5.25	5.25
Retained Earnings	-3.37	-2.69	-1.4	1.12	-0.11	3.37
Comprehensive Income & Other	7.28	7.28	7.8	7.2	6.17	4.85
Shareholders' Equity	9.91	10.58	12.25	14.17	11.3	13.46
Total Liabilities & Equity	20.46	19.62	23.11	22.61	18.47	16.81
Total Debt	1.76	1.51	1.75	0.98	2.43	-
Net Cash (Debt)	-1.41	-1.21	-1.52	-0.89	-1.01	2.05
Net Cash Growth	-	-	-	-	-	-38.49%
Net Cash Per Share	-0.24	-0.20	-0.26	-0.16	-0.19	0.39
Filing Date Shares Outstanding	6	6	5.85	5.85	5.25	5.25
Total Common Shares Outstanding	6	6	5.85	5.85	5.25	5.25
Working Capital	-0.96	-0.34	0.53	1.58	4.23	4.15
Book Value Per Share	1.65	1.77	2.09	2.42	2.15	2.56
Tangible Book Value	-5.34	-4.46	-4.22	-0.83	1.39	4.19
Tangible Book Value Per Share	-0.89	-0.74	-0.72	-0.14	0.26	0.80
Machinery	-	6.35	5.99	5.84	5.67	5.35

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