CEMAT A/S INTERIM REPORT, H1 2025, unaudited  
TABLE OF CONTENTS  
1)  
HIGHLIGHTS OF THE FIRST HALF OF THE YEAR  
EVENTS AFTER THE REPORTING PERIOD  
2
2)  
3
3)  
OUTLOOK FOR 2025  
4
4)  
FINANCIAL HIGHLIGHTS FOR THE GROUP (UNAUDITED)  
MANAGEMENT’S REVIEW  
5
5)  
12  
20  
21  
22  
22  
23  
24  
6)  
INVESTOR RELATIONS COMMUNICATION  
MANAGEMENT STATEMENT  
7)  
8)  
INCOME STATEMENT (UNAUDITED)  
STATEMENT OF COMPREHENSIVE INCOME (UNAUDITED)  
STATEMENT OF CASH FLOWS (UNAUDITED)  
BALANCE SHEET, ASSETS (UNAUDITED)  
9)  
10)  
11)  
12)  
13)  
14)  
BALANCE SHEET, EQUITY AND LIABILITIES (UNAUDITED) 25  
STATEMENT OF CHANGES IN EQUITY (UNAUDITED)  
NOTES TO THE FINANCIAL STATEMENTS  
26  
27  
Page 1 of 31  
 
CEMAT A/S INTERIM REPORT, H1 2025, unaudited  
1. HIGHLIGHTS OF THE FIRST HALF OF THE YEAR  
The CeMat Group is upgrading its net result forecast for 2025 from DKK 2527 million to DKK  
4143 million.  
We are pleased to present the results for the first half of 2025:  
Revenue reached the level of DKK 19.4 million (H1 2024: DKK 20.0 million).  
The revenue from rental income increased by 8.2% compared to 2024, amounting to DKK 11.1 million  
(H1 2024: DKK 10.3 million).  
Consolidated EBITDA was DKK 2.6 million (H1 2024: DKK 2.6 million).  
The CeMat Group obtained a zoning decision for a residential development and we are currently  
preparing the building permit for the site. The plot has the potential to accommodate 127 residential  
units.  
After the reporting period, CeMat received a new zoning decision for a self-storage building.  
A positive NET RESULT after tax of DKK 14.8 million was achieved in H1 2025 (compared to  
DKK 0.9 million in H1 2024). The increase in the net result was due to DKK 14 million (DKK 17.2  
million before tax) from the revaluation of individual zoning decision for the residential development  
and the leasing business.  
DEVELOPMENT BUSINESS  
Moje Bielany I  
As of 30 June 2025, 91 contracts had been signed for flats in the “Moje Bielany” development  
project, and sales in the summer period further improved this result. At the time of publication of  
this report, CeMat has signed 94 contracts for flats for a total amount of DKK 127 million (91  
preliminary contracts and 3 reservation contracts). Out of the 105 flats in the project, there are 11  
available for sale.  
As of 30 June 2025, the construction phase of the “Moje Bielany” development project has been  
accomplished, and flat handovers started three months earlier than originally planned in the client  
agreements. The number of flat handovers will determine the revenue recognised from the project.  
As anticipated, the agreements signed to date fully secure the repayment of the loan associated  
with the project, which is on track to be fully repaid by the end of third quarter of 2025, further  
strengthening the CeMat Group’s balance sheet.  
CeMat has signed an agreement with Maxi Zoo, a pet food and accessories retailer, which means  
that, combined with Jeronimo Martins Polska S.A., the operator of Biedronka, 90% of the ground-  
floor area is now rented. The opening of the ground-floor retail space in the “Moje Bielany” project  
is scheduled for October 2025, with the sale of that space planned for the first half of 2026.  
The total sales value of the project is expected to be DKK 170171 million, which is better than  
the figure of DKK 166171 million that was previously announced. Due to the planned flat  
handovers in 2025, part of the results of the “Moje Bielany” project will occur in the company’s  
2025 results. The expected EBITDA of the development segment in 2025 is DKK 3032 million,  
out of the total result of DKK 3739 million predicted for “Moje Bielany”. This EBITDA is higher  
than the previous forecasts of DKK 2729 million for the development segment in 2025, and a total  
result of DKK 35-37 million for the “Moje Bielany” project.  
The profit margin based on turnover is forecast to be at the level of 2122%.  
Up-to-date information on the progress of the construction process and sales can be found at  
https://mojebielany.com/en/  
Page 2 of 31  
 
CEMAT A/S INTERIM REPORT, H1 2025, unaudited  
Next phase of Moje Bielany”  
In H1 2025, CeMat obtained a binding individual zoning decision for a residential development on a 4,795  
sqm plot. This plot is part of a larger 13,303 sqm site, located in the Bielany district of Warsaw, Poland.  
According to the new zoning decision and analyses, the site has the potential to accommodate 127  
residential units,retail with a total usable area of 6,367 sqm. The final figures will be confirmed in the  
building permit. This zoning decision marks the commencement of the next phase of the Moje Bielany”  
project.  
Based on the newly issued individual zoning decision, the Cushman & Wakefield report gave the re-zoned  
property an as isfair value of DKK 22.99 million based on exchange rate as at 30.06.2025 (2024  
report: DKK 5.24 million). As a result of this increase in property value, an additional DKK 17.2 million  
has been recognised in the company’s financial results for H1 2025. The remaining amount of change in  
value is the exchange rate differences.  
Pre-development activities have already started and building permits, the pre-sale process and bank  
financing are all required in order to commence construction, which is expected to begin in mid-2026.  
Following the zoning approval, CeMat has reassessed the fair value of the re-zoned part of the plot.  
Moje Bielany I  
Moje Bielany III  
Self-Storage  
STATUS  
Accomplished  
7,017  
Predevelopment  
phase  
Individual zoning  
decision  
SQUARE METRES  
RETAIL/ WAREHOUSE  
RESIDENTIAL  
FLATS  
6,367  
1,9503,180  
1,290  
122  
6,245  
127  
1,9503,180  
5,727  
105  
PREDICTED PROFIT  
ACCOMPLISHMENT  
3739 million  
2025  
2028  
2027  
Acquisition by law of the right of perpetual usufruct (RPU)  
CeMat also obtained a binding decision confirming its acquisition by law of the right of perpetual usufruct  
(RPU) to 75% of the shares in a plot of land designated for road use on Wólczyńska Street, in the Bielany  
district of Warsaw. The decision relates to a land plot covering a total area of 1,155 sqm. The acquired  
plot is currently being used by the company for internal roads.  
2. EVENTS AFTER THE REPORTING PERIOD  
In August 2025 we received an individual zoning decision for a self-storage facility, authorising  
construction of a self-storage building of between 1950 and 3,180 sqm of letting area. The decision  
replaces the previous hotel-related decision for this plot. Despite the new intended use and its alignment  
with the service function permitted under the previous decision, we have opted not to adjust the valuation  
of this plot, which was reclassified as inventory in 2022 and is reflected as such in the company’s results.  
Page 3 of 31  
 
CEMAT A/S INTERIM REPORT, H1 2025, unaudited  
The performance of the current self-storage operations is in line with expectations, and the company  
sees strong potential in future investments in small-format warehouses. As a result, we have decided to  
move forward with this new development.  
3. OUTLOOK FOR 2025  
Consolidated EBITDA for the CeMat Group has been upgraded and is expected to be DKK 37–  
39 million in 2025 (2024 annual report: DKK 33.336 million).  
EBITDA from the development segment has been upgraded and is expected to be DKK 3032  
million (2024 annual report: DKK 2729 million), out of the total result of DKK 3739 million  
predicted for “Moje Bielany” (2024 annual report: DKK 3537 million).  
EBITDA from the property rental business is projected to reach DKK 6.57 million (2024  
annual report: DKK 6.37 million).  
A positive net result of DKK 4143 million is expected for 2025, which is better than the  
DKK 2527 million announced in the 2024 annual report. The upgrade of the net result is due to:  
- better results from the Moje Bielany I residential project  
- the individual zoning decision for the Moje Bielany III residential development  
This positive net result of DKK 4143 million is the figure before any changes in valuation for the  
remaining investment property are taken into account.  
Please note that the valuation of the investment  
property could change the result significantly  
because the market value depends on many  
factors, some of which are outside the company’s  
control.  
The forward-looking statements in this H1 report  
reflect the Management’s current expectations for  
certain future events and financial results.  
Forward-looking statements are inherently subject  
to uncertainty, and the actual results may  
therefore differ materially from expectations.  
Factors that may cause actual results to deviate  
materially from expectations include, but are not limited to, general economic developments, the  
international and regional situation, developments in the financial markets and changes in legislation,  
demand for the Group’s services and competition.  
The guidance is based on an exchange rate of DKK 177/PLN 100.  
For more information about CeMat, go to:  
www.cemat.dk  
https://cemat70.com.pl/main-eng/  
www.cematbox.com  
https://mojebielany.com/en/  
www.linkedin.com/company/cemat-as/  
Page 4 of 31  
 
CEMAT A/S INTERIM REPORT, H1 2025, unaudited  
4. FINANCIAL HIGHLIGHTS FOR THE GROUP  
DKK'000  
H1 2025  
H1 2024  
FY 2024  
Income statement:  
Revenue  
19,436  
2,622  
2,593  
(877)  
14,843  
13,767  
20,041  
2,586  
2,560  
(804)  
908  
39,396  
7,323  
7,270  
(1,548)  
13,449  
12,205  
Earnings before interest, tax, depreciation and amortisation (EBITDA)  
Opetating profit/(loss) (EBIT)  
Net financials  
Profit/(loss) for the period  
Of which attributable to parent company shareholders  
624  
Cash flow statement:  
Cash flows from operating activities  
Cash flows from investing activities  
Cash flows from financing activities  
13,576  
(1,844)  
4,046  
(18,750)  
(1,458)  
28,150  
(6,606)  
(6,459)  
10,975  
Balance sheet:  
Share capital  
4,997  
191,143  
15,697  
206,840  
397,741  
258,249  
22,501  
4,997  
162,546  
14,522  
177,068  
310,589  
223,302  
35,749  
4,997  
175,687  
15,478  
191,165  
342,349  
252,032  
17,020  
Equity attributable to parent company shareholders  
Equity attributable to non-controlling shareholders  
Total consolidated equity  
Total assets  
Invested capital  
Net interest-bearing debt  
Net woking capital (NWC)  
40,712  
23,403  
33,881  
Financial ratios:  
EBITDA margin (%)  
13%  
13%  
1%  
52%  
7%  
13%  
13%  
1%  
57%  
1%  
19%  
18%  
3%  
56%  
14%  
EBIT margin/profit margin (%)  
Return on invested capital (%)  
Equity ratio (%)  
Return on equity (%)  
Current number of shares (thousands)  
Earnings per share (DKK)  
Price per share (DKK)  
249,850  
0.06  
0.91  
20  
249,850  
0.00  
0.91  
20  
249,850  
0.05  
1.03  
19  
Average number of employees (FTE)  
Page 5 of 31  
 
CEMAT A/S INTERIM REPORT, H1 2025, unaudited  
POLISH MARKET REVIEW H1 2025  
The International Monetary Fund has upgraded its forecast for Poland’s GDP growth this year to 3.2%,  
and 3.1% for 2026, according to the latest version of the IMF’s cyclical World Economic Outlook report.  
According to the Statistics Poland flash estimate, annual CPI inflation for 6 months 2025 was 4.1%. The  
Monetary Policy Council estimated the probability that annual price growth will be in the range of 3.5–  
4.4% in 2025.  
Additionally, in 2025, the Monetary Policy Council (MPC) implemented two interest rate cuts in Poland:  
- the first took place in May, when rates were cut by 0.50 basis points the reference rate decreased from  
5.75% to 5.25%  
- the second in July, when they were cut by 0.25 basis points the reference rate decreased from 5.25%  
to 5.00%.  
According to Eurostat data, the unemployment rate in Poland is one of the lowest in the European Union.  
Further strengthening of the employee’s position in the job market is expected in the coming year, with  
the unemployment rate standing at 3.5% at the end of June 2025. In an era of low unemployment, there  
is a high demand for workers, which is evident from the current number of job offers.  
According to BIK (Credit Information Bureau in Poland), 37,470 potential borrowers applied for a home  
loan in June 2025, compared to 27,440 a year earlier, an increase of almost 36% year-on-year.  
The average value of a housing loan applied for in June 2025 was PLN 477,010 (DKK 844,307) which  
was 7.7% higher than in June 2024. This figure represented a slight increase of 2.0% compared to May  
2025.  
RESIDENTIAL MARKET  
by Robert Chojnacki, CEO RedNet Group  
H1 2025 Residential Market, Overview  
The first half of 2025 was marked by sustained activity in Poland’s primary residential market, with  
sales volumes, supply levels, and pricing trends diverging significantly between major cities.  
Warsaw, as the country’s largest and most liquid housing market, continued to set many of the trends  
shaping national performance. Compared to H1 2024, sales volumes in the capital grew by 10.4%,  
reflecting ongoing buyer interest despite a notable increase in available inventory. At the end of June  
2025, Warsaw’s housing stock reached over 16,000 units, its highest level since before the pandemic.  
Page 6 of 31  
 
CEMAT A/S INTERIM REPORT, H1 2025, unaudited  
This expansion resulted from both continued developer activity and slower absorption rates compared to  
20232024. Prices in Warsaw rose 1.9% year-on-year in Q2, indicating relative price stability.  
Sales Performance Across Major Cities  
The national picture in Q2 2025 was uneven, with six major urban markets displaying sharply different  
dynamics: growth: Warsaw (+10.4%), Wrocław (+9.7%) and Tricity (+18.5%) and declines: Kraków  
(-3.6%), Poznań (-25.3%), Łódź (-7.6%)  
This split highlights a market increasingly polarized between cities with resilient demand and others  
facing oversupply pressures.  
Supply-Side Trends  
Across Poland, new residential project launches declined sharply in Q2 2025down 16% quarter-on-  
quarter and 21.8% year-on-yearas developers sought to avoid further inflating stock levels after an  
earlier expansionary phase. Despite the slowdown in launches, total national inventory reached multi-  
year highs. Warsaw, along with Tricity and Kraków, recorded significant stock increases, underscoring  
that demand, while still healthy, is no longer absorbing new supply at the pace seen in previous years.  
Price Dynamics  
Year-on-year price changes show a mix of stabilization and moderate growth: Warsaw: +1.9%, Wrocław:  
+5.3%, Tricity: +16.7% (driven by lifestyle migration and tourism demand), Kraków: +2.8%  
The Q2 trend points towards price stabilization in Warsaw and Wrocław, with the most significant growth  
concentrated in Tricity’s premium coastal market.  
Market Balance Demand vs. Supply  
The national sell-out period extended to 7.5 quarters in Q2, up from 6.5 quarters in Q1, indicating slower  
absorption. Warsaw remains comparatively healthy, with a sell-out period of 5.9 quarters, well below  
oversupplied markets such as Poznań and Kraków, where selling times now approach 1012 quarters.  
Outlook for H2 2025  
Warsaw’s housing market is expected to maintain relative resilience in the second half of the year.  
Positive Drivers: Falling interest rates may enhance mortgage affordability, while easing inflation could  
improve consumer confidence. Risks: Persistently high inventory could create mild downward price  
pressure, particularly if economic growth slows in 20262027. Forecast: Prices are likely to remain stable  
or experience a slight decline in Q3Q4 2025. Sales volumes could see a modest rebound if financing  
conditions improve. Stock levels are expected to peak by year-end before gradually easing in 2026 as  
supply adjusts.  
Conclusion  
Despite a modest quarterly slowdown, Warsaw remained Poland’s strongest residential market in H1  
2025, combining steady demand, disciplined supply expansion, and price stability. While several other  
cities face clear oversupply challenges, Warsaw’s market structure positions it to navigate the current  
phase of the cycle with minimal disruption, supported by improving macroeconomic fundamentals.  
CEMAT AT A GLANCE  
CeMat A/S is a Denmark-based public limited company with a strategic focus on the Polish market. The
company is effectively implementing its 20242027 strategy, centred on strengthening its rental  
portfolio, optimising cash flow from existing assets and advancing land preparations for future  
development opportunities. A major highlight for the year 2025 is the completion of a flagship residential  
project featuring ground-floor retail space. This milestone is anticipated to significantly boost the  
company’s financial performance, reinforcing its growth path and value creation for stakeholders.  
Thanks to the planning decisions obtained by CeMat in 2025, the company is planning to launch two new  
residential developments and one self-storage building in the coming years.  
Page 7 of 31  
 
CEMAT A/S INTERIM REPORT, H1 2025, unaudited  
MISSION STATEMENT  
Our mission is to operate a profitable real estate enterprise, focusing on the leasing and  
management of the property to provide a cash-generating business.  
In the long term, our mission is to maximise the value of the properties, including the  
potential development activity, and deliver the best possible dividends to our  
shareholders.  
PORTFOLIO OVERVIEW CeMat Group  
The CeMat Group holds a diversified portfolio of real estate assets with a focus on mixed-use land parcels,  
located in Warsaw’s Bielany district – one of the fastest-developing urban zones.  
The existing CeMat complex comprises approximately 32,400 sqm of leasable space, spanning over  
159,000 sqm of land. Current facilities include warehouse, production, office and social-use buildings,  
originally constructed in the 1980s. While functional, these assets offer redevelopment potential,  
particularly in the context of shifting zoning preferences and evolving urban demand. The group’s real  
estate assets in Warsaw are situated just 8 km from Warsaw’s Central Business District. The site benefits  
from Bielany’s excellent transport connectivity – including the M1 metro line, numerous tram and bus  
routes, and a modernised road network linking directly to the S7/S8 expressway and other key city  
arteries.  
Beyond accessibility, Bielany is increasingly recognised as a prime investment location due to its  
abundant green areas and proximity to the Kampinos Forest and Las Bielański, high-quality public  
services, schools and universities (such as the Cardinal Stefan Wyszyński University and the University  
of Physical Education), dynamic local economy and emerging residential and mixed-use projects.  
Bielany is currently experiencing strong housing development, driven by demand for modern housing  
near the city centre. Developers such as Dom Development, Marvipol and Matexi have already launched  
residential projects in the area, validating market interest.  
Page 8 of 31  
 
CEMAT A/S INTERIM REPORT, H1 2025, unaudited  
The CeMat Group has control of the land through the perpetual usufruct right, ownership rights, and the  
right of possession to the site. Part of the property holds the status of right of possession and is therefore  
not entered in the land and mortgage register.  
The CeMat Group has the perpetual usufruct right to circa 58%, the ownership right to circa 1%, and  
the right of possession to 41% of the Warsaw property.  
A necessary pre-condition for treating a plot of land as an investment product is having control of the  
land through the perpetual usufruct right or ownership right. The right of perpetual usufruct is a specific  
Polish property ownership right which may be established on land owned by the State Treasury or by  
local government units (usually municipalities). A right of perpetual usufruct is established for between  
40 and 99 years and may be renewed upon the request of the perpetual usufructuary.  
The potential investment value is represented by about 90% of the CeMat Group plots. The other 10%  
of the joint plot area located outside the complex is comprised of green areas and, according to the study  
of the spatial plan of Warsaw, designated for an expressway and the North Bridge route.  
The nature and status of the land in Bielany, Warsaw, the number of plots controlled by the CeMat Group  
and the different legal situation of the individual properties require that an individual approach should be  
adopted for each and every property. In the understanding of the company’s Management, such an  
approach can maximise the potential value of the individual properties, thus increasing the company’s  
value.  
PLOT  
69/8  
56  
Part of investment  
land plot no. 69/107  
INDIVIDUAL ZONING  
DECISION - TYPE  
Residential  
Self-storage building  
(previously granted a  
permit for hotel/office  
use)  
Residential  
PROJECT  
Moje Bielany 1  
5,608  
CeMat Box Self- Storage  
Moje Bielany 3  
SIZE OF THE PLOT - SQM  
2,997  
4,795 (out of 13,303)  
The total area of re-zoned plots is 13,400  
sqm, out of a total area of 159,000 sqm  
(8.4%), as of the reporting date.  
For more information, go to www.cemat.dk  
CeMat A/S owns a residential property  
outside Warsaw that is 13,602 sqm and has  
a fair value of DKK 0.14 million.  
Page 9 of 31  
 
CEMAT A/S INTERIM REPORT, H1 2025, unaudited  
STRATEGY  
In February 2024, CeMat A/S announced its strategy for 20242027.  
As of mid-2025, the company continues to implement this strategy, maintaining operations in the real  
estate rental sector and actively expanding its development activities primarily in the residential  
segment. The goal remains to build a robust development portfolio, including the preparation of  
subsequent phases of the “Moje Bielany” project. In the rental segment, CeMat A/S is focusing on the  
small warehouse market, with ongoing investments in self-storage and SBU (Small Business Units)  
formats.  
Leasing business in 20252027  
CeMat will concentrate on continuing its leasing activity in existing buildings, with a focus on small  
warehouse formats, including SBUs and self-storage. We are in the process of optimising the leasing  
business. Investment in subsequent phases of SBUs and self-storage facilities will depend on demand,  
and we expect both formats to account for an increasing share of sales in the coming years. Both the  
SBU and self-storage businesses will increase rental income by allowing a higher rental per square metre  
of space to be achieved in the years from 2025 to 2027. The planned increase in rental growth will be  
reflected in the property value. The leasing business covers all the costs associated with running the  
CeMat Group companies and supports the development business.  
A new element of the strategy, approved by the Board of Directors, is the construction and lease of a  
self-storage facility on a plot of land in the Bielany district. This decision was based on the CeMat team’s  
current positive experience in this sector and their conviction regarding the complementary nature of  
the self-storage business to the planned residential development. The new rental building is designed to  
provide a stable income for the company in the future.  
Page 10 of 31  
 
CEMAT A/S INTERIM REPORT, H1 2025, unaudited  
Development business in 20252027  
The goals are:  
To complete the sale of flats and commercial space in the “Moje Bielany” residential building, and  
hand over the space to the customers.  
To secure a profit in line with the approved budget for “Moje Bielany” and strengthen CeMat’s cash  
position with a view to launching further development projects between 2025 and 2027.  
To obtain planning permission for new developments and start preparing further planning changes  
for another site. Some of the plots making up the land bank will require further work and necessary  
planning changes to enable the application for a building permit in the next stage. The aim is to  
secure a strong development pipeline.  
To obtain a building permit for 2-3 new investments.  
The next step in the development processes will be in line with the value creation chain, according  
to which CeMat will minimise the investment risk by securing pre-sales in all projects, securing  
financing and selecting general contractors with proven track records in similar projects.  
The above objectives will be achieved through organic growth, and the organisation itself will  
continue to evolve as a result of increased expertise in the development area and with a focus on  
new reporting requirements, new environmental legislation and ensuring effective communication  
with stakeholders.  
The viability of all plans will depend on market conditions and administrative planning approval  
processes.  
With its clear strategy, the CeMat Group is well-positioned to capitalise on growth opportunities in  
2025 and beyond. As part of its strategy, the group intends to allocate the profits from its first “Moje  
Bielany” residential development project to fund two or three new investments. The primary  
objective is to embark on a rapid growth trajectory in the development sector in the coming years.  
This will be achieved by securing the necessary capital for future projects, including providing  
essential equity contributions to obtain bank financing.  
Page 11 of 31  
 
CEMAT A/S INTERIM REPORT, H1 2025, unaudited  
5. MANAGEMENT’S REVIEW  
OPERATING BUSINESS  
Revenue reached the level of DKK 19.4 million (2024: DKK 20 million).  
The decline in turnover in the rental business in the first half of the year was primarily driven by the  
lower prices of utilities compared to the record-high levels of previous years. At the same time, however,  
we also achieved improved results from the rental income. It is important to note that the resale of  
utilities is a regulated activity and, in most cases, the company does not earn a margin on these  
transactions.  
Page 12 of 31  
 
CEMAT A/S INTERIM REPORT, H1 2025, unaudited  
The revenue from rental income of the CeMat Group for H1 2025 was 8.2%  
higher than H1 2024 (DKK 11.1 million versus DKK 10.3 million in H1 2024).  
In the first two quarters of 2025, we observed slightly lower tenant activity compared to the same period  
last year. However, active lease management allowed us to maintain solid performance in the rental  
segment, in line with our assumptions. An 8.2% increase in rental income during this period was driven  
by effective lease management across most segments, a higher rent per square metre and rent  
indexation.  
Nevertheless, taking into account the rental market situation, the company expects the second half of  
the year to be challenging in the traditional warehouse sector and promising in the self-storage business.  
In line with the Group’s strategy of gradually transforming existing warehouse space into smaller  
formats, income from self-storage units has also grown. Our self-storage business was launched in 2023,  
with the cematbox.com website allowing customers to easily sign lease agreements for units of their  
choice. This business line is conveniently located near residential housing estates, where storage space  
is limited, and is designed to serve as a complementary service for local residents. It will be gradually  
expanded once satisfactory leasing performance is achieved in the completed phases.  
CeMat’s traditional rental business centred on offices and large warehouses. We expect a proportionate  
reduction in the share of these two revenue sources in the coming years.  
The occupancy level was 85.8% (H1 2024: 87.5%), and CeMat had 314 tenants in the Bielany complex  
at the end of June.  
For more info, visit www.cematbox.com  
Consolidated EBITDA of the CeMat Group was DKK 2.6 million in H1 2025  
(H1 2024: DKK 2.6 million).  
In the first half of the year, the EBITDA margin increased from 12.9% to 13.5%, which was a result of  
the increased income from rent and effective cost control. Moreover, EBITDA was impacted by increased  
costs, mainly connected with marketing, from the Moje Bielanyproject.  
Development activity  
Moje Bielany I  
As of 30 June 2025, 91 contracts had been signed for flats in the “Moje Bielany” development project,  
and sales in the summer period further improved this result. At the time of publication of this report,  
CeMat has signed 94 contracts for flats for a total of DKK 127 million (91 preliminary contracts and 3  
reservation contracts). Out of the 105 flats in the project, 11 remain available for sale. Most of these are  
larger four- and five-room flats, typically purchased by families for their own residential use, which  
naturally involves a longer decision-making process.  
As of 30 June 2025, the construction phase of the Moje Bielanydevelopment project has been  
completed, and the handover of flats began three months earlier than originally planned in the client  
agreements. The number of completed handovers will determine the revenue recognised from the project  
in 2025. Following the handover, the process of collecting documents for notarial deeds begins. The  
transfer of ownership is expected to take place in the fourth quarter of 2025.  
Page 13 of 31  
 
CEMAT A/S INTERIM REPORT, H1 2025, unaudited  
As anticipated, the agreements signed to date fully secure the repayment of the loan associated with  
the project, which is on track to be fully repaid by the end of third quarter of 2025, further strengthening  
the CeMat Group’s balance sheet.  
CeMat has signed an agreement with Maxi Zoo, a pet food and accessories retailer, which means that,  
combined with Jeronimo Martins Polska S.A., the operator of Biedronka, 85% of the ground-floor area is  
now rented. The opening of the ground-floor retail space in the “Moje Bielany” project is scheduled for  
October 2025. The remaining two retail units are intended for food and beverage services and local  
amenities for the residents of “Moje Bielany”. We expect the entire space to be leased by the end of the  
year, with the sale of the ground-floor retail area planned for the first half of 2026.  
The total sales value of the project is expected to be at the level of DKK 170171 million, which is  
better than the DKK 166171 million that was previously announced. Due to the planned handover of  
flats in 2025, part of the results of the “Moje Bielany” project will occur in the company’s 2025 results.  
The expected EBITDA of the development segment in 2025 is DKK 3032 million, out of the total result  
of DKK 37–39 million predicted for “Moje Bielany”. This EBITDA is higher than the previous forecasts of  
DKK 2729 million for the development segment in 2025, and a total result of DKK 35-37 million for the  
“Moje Bielany” project.  
The profit margin based on turnover is predicted to be at the level of 2122%.  
Up-to-date information on the progress of the construction process and sales can be found at  
https://mojebielany.com/en/  
Moje Bielany III  
In H1 2025, CeMat obtained a binding individual zoning decision for a residential development on a 4,795  
sqm plot. This plot is part of a larger 13,303 sqm site, located in the Bielany district of Warsaw, Poland.  
According to the new zoning decision and analyses, the site has the potential to accommodate 127  
residential units,retail with a total usable area 6,367 sqm. This zoning decision marks the commencement  
of the next phase of the Moje Bielanyproject.  
Based on the newly issued individual zoning decision, the Cushman & Wakefield report gave the re-zoned  
property an “as is” fair value of DKK 22.99 million based on exchange rate as at 30.06.2025 (2024  
Page 14 of 31  
 
CEMAT A/S INTERIM REPORT, H1 2025, unaudited  
report: DKK 5.24 million). As a result of this increase in property value, an additional DKK 17.2 million  
has been recognised in the company’s financial results for H1 2025. The remaining amount of change in  
value is the exchange rate differences.  
Pre-development activities have already started and building permits, the pre-sale process and bank  
financing are all required in order to commence construction, which is expected to begin in mid-2026.  
Following the zoning approval, CeMat has reassessed the fair value of the re-zoned part of the plot.  
Self-storage development  
The self-storage segment in Poland remains at an early stage of development compared to mature  
Western European markets, yet it offers significant growth potential. Urban densification, limited storage  
space in residential buildings and evolving consumer lifestyles are driving increasing demand for flexible,  
secure and easily accessible storage solutions.  
Recognising these trends, the Group launched its self-storage operations in 2023, supported by the  
dedicated online platform www.cematbox.com, which allows customers to conveniently lease units of  
their choice. In line with our strategy of converting existing warehouse assets into smaller formats, we  
have already observed revenue growth and stable performance from this business line. Our facilities are  
strategically located near residential neighbourhoods, offering a complementary service to local  
communities and providing a competitive edge in terms of accessibility and relevance.  
The performance of current operations remains in line with expectations, confirming the validity of our  
strategic direction. Based on this performance and the strong outlook for the sector, the company has  
decided to move forward with a new self-storage development.  
In August 2025, we obtained an individual zoning decision for a new self-storage building on a plot near  
Arkuszowa Street, and the planned S7 expressway a key arterial road. The approved development  
allows for a building of 1950 to 3,180 sqm of letting area dedicated to self-storage use. This new decision  
replaces a previous hotel-related zoning designation. Although the intended use is consistent with the  
service function allowed under the former decision, we have opted not to adjust the valuation of the plot,  
which has already been reclassified as inventory.  
Page 15 of 31  
 
CEMAT A/S INTERIM REPORT, H1 2025, unaudited  
The location offers excellent visibility and long-term potential, further strengthened by a planned  
expressway interchange just 150 metres from the site. This infrastructure development is expected to  
significantly enhance the accessibility and attractiveness of the property.  
Investing in this new self-storage facility marks a strategic move towards targeting a new, growing  
customer segment. It complements our core residential development business with a service-based,  
income-generating asset and provides an opportunity for further revenue diversification and long-term  
value creation.  
Looking ahead, the Group is actively positioning itself within Poland’s emerging self-storage market a  
sector that is seeing dynamic growth. Leveraging our operational experience, customer insight and  
favourable market fundamentals, we see this as a high-potential area for scalable, stable and recurring  
income.  
Legal title to plots  
The CeMat Group has control of the land through the perpetual usufruct right, ownership rights, and the  
right of possession to the site. Part of the property holds the status of right of possession and is therefore  
not entered in the land and mortgage register.  
The CeMat Group has the perpetual usufruct right to circa 58%, the ownership right to circa 1%, and  
the right of possession to 41% of the Warsaw property.  
In the first half of 2025, CeMat obtained a binding decision confirming its acquisition by law of the right  
of perpetual usufruct (RPU) to 75% of the shares in a plot of land designated for road use on Wólczyńska  
Street, in the Bielany district of Warsaw. The decision relates to a land plot covering a total area of 1,155  
sqm, and grants the company the right of perpetual usufruct until 2089. The acquired plot is currently  
being used by the company for internal roads, which are a component of the street layout within the  
property complex, contributing both to the companys current rental operations and future investment  
plans in the Bielany district.  
Page 16 of 31  
 
CEMAT A/S INTERIM REPORT, H1 2025, unaudited  
GOALS FOR H2 2025  
Development activity  
To complete the sale of apartments and lease of retail  
space in the “Moje Bielany” residential building, and hand  
over the space to the customers, which will be followed by  
notary acts and the transfer of ownership risks to the  
clients.  
To open the ground-floor retail space in Q4 2025.  
To continue pre-development works on Moje Bielany III.  
To continue pre-development works on the self-storage  
building.  
To continue planning works and maximise the value of the  
particular land plots in subsequent years.  
To continue to work on obtaining the titles to plots of land.  
Operating business  
The CeMat Group’s principal task in its leasing business is to  
further increase the value of the rental income obtained thanks to the ongoing investment programmes  
in the existing buildings. Based on our current observations, the plans for H2 2025 include:  
Achieving 7-10% growth in rental income in 2025 compared to 2024.  
Maintaining an occupancy rate of 8587% in the buildings.  
Beginning preparations for rearranging selected warehouse space into self-storage units.  
Long-term goals  
The CeMat team will continue their work related to maximising the value of particular properties. Based  
on our long-term goals, CeMat presented the company’s value creation chain, which includes obtaining  
legal title to the properties, re-zoning of the land, obtaining the building permit, and then undertaking  
the pre-sale process and construction works.  
Value creation chain  
The value creation chain is a guide for investors to understand the actions taken by Management to  
increase the value of the real estate in the Bielany complex in Warsaw, and also the value of the CeMat  
company as a whole. The value creation chain is the blueprint to help develop the company’s strategy.  
The nature and status of the land in Bielany, Warsaw, the number of plots controlled by the CeMat Group  
and the different legal situation of the individual properties require that an individual approach should  
be adopted for each and every property. The future value of the properties is based on a chain of  
milestones that need to be achieved in order to obtain the maximum value of particular projects:  
Page 17 of 31  
 
CEMAT A/S INTERIM REPORT, H1 2025, unaudited  
1. Obtaining the legal title to plots  
3. Obtaining the building permit  
The CeMat Group has control of the land through the Having received the decision regarding re-zoning of the  
right of possession to the site, the right of perpetual land, the CeMat Group needs to start pre-development  
usufruct and ownership rights. Part of the property is and design work in order to obtain the building permit.  
not entered in the land and mortgage register and The pre-development works cover the design work,  
control of the land is maintained through possession.  
obtaining all the administrative permits, including  
building permits and media connection permits, and  
selection of the bank financing and general contractor.  
The appointed specialist legal team is working to  
execute CeMat’s strategy.  
4. Pre-selling of the project  
Control of the land through perpetual usufruct or  
ownership rights is one of the necessary conditions for  
considering a plot of land as an investment product.  
Once the building permit has been obtained, CeMat’s  
goal will be to pre-sell the projects. Depending on the  
type of space, it will be a sale either to an institutional  
investor or an individual client or several individual  
clients/users. In our opinion, a pre-sale minimises the  
risk to the success of the project.  
2. Re-zoning of the land  
There is no local master plan for the majority of the site.  
According to the study of conditions and directions of  
spatial development and land use adopted by the  
Warsaw city council, the majority of the site is located  
in an area zoned for service use, with single plots  
designated for roads. Only five plots are covered by a  
local master plan mainly for roads. CeMat needs to keep  
an open and active dialogue with the city authorities  
about the reclassification of land from its current service  
use to an alternative use.  
5. Financing  
For further development, it is necessary to obtain  
additional financing through bank loans or investor  
financing.  
6. Construction time  
The estimated time needed to proceed from obtaining  
the building permit to completion of the construction is  
between 18 and 24 months. A residential unit is  
handed over when the customer obtains control of the  
apartment and payment is made of the entire amount  
due under the sale agreement, after receipt of a valid  
occupancy permit for the building.  
Re-zoning of the land is a long process and the CeMat  
team is supported in it by architects and lawyers. The  
goal is to prepare a new master plan or obtain an  
individual zoning decision, which requires a dialogue to  
be maintained with the city architect on the most  
beneficial solution for CeMat’s land.  
CeMat is working with top Polish architecture firms to  
find the best possible solutions for each plot and  
prepare the possible scenarios for the master plan. As  
a result of the new approach, in 2021 and H1 2022,  
CeMat successfully obtained two individual zoning  
decisions for plots and will continue with similar efforts  
in the coming years.  
After all the milestones above have been achieved, there will be an opportunity to significantly  
increase the value of each of the plots in the current portfolio for the best possible price. The  
scope of the additional work of the CeMat team for each of the plots and projects will be analysed  
on an individual basis, taking into account the potential risks, time frames, human resources  
and possibilities of obtaining additional benefits versus the current land value. Based on these  
factors, the final decision will be made on the benefits of the development project, taking into  
account the potential profit on cost factor.  
In February 2024, CeMat announced its strategy for 20242027. The Group intends to continue  
its leasing business on its own properties, as well as develop its real estate development  
business. The company’s operations will focus on two areas: leasing and development activities.  
FINANCIAL REVIEW  
Income statement  
Revenue of the CeMat Group was DKK 19.4 million in H1 2025 (H1 2024: DKK 20.0 million). The decrease  
in revenue is a result of lower revenue from the sale of utilities to tenants, while rental revenue increased  
by 2% in comparison to the same period in 2024. The lower proportion of utility sales in the CeMat  
Page 18 of 31  
 
CEMAT A/S INTERIM REPORT, H1 2025, unaudited  
Group’s revenue structure is an effect of more favourable purchasing conditions of utilities from suppliers  
which has its impact on lower operating costs.  
Operating costs were DKK 16.8 million in H1 2025 (H1 2024: DKK 17.5 million). This line item includes  
operating costs in the Polish property company, including the cost of utilities re-sold to tenants and  
administrative expenses of the holding company related to being a listed company, including staff salaries  
and remuneration to the Board of Directors and the Management Board. The operating costs also include  
costs from the Moje Bielanydevelopment project. In the first half of 2025, the CeMat Group was in the  
process of completing the “Moje Bielany” development project, which resulted in the recognition of costs  
(i.e. brokerage costs, marketing costs) in the income statement for H1 2025. In H1 2025, the  
development segment noted costs at the level of DKK 0.7 million, in comparison to DKK 0.9 million in  
H1 2024.  
EBIT was positive at DKK 2.6 million in H1 2025 (H1 2024: a profit of DKK 2.6 million).  
As a result of obtaining an individual zoning decision for a residential development on a 4,795 sqm plot,  
CeMat has reassessed the fair value of the re-zoned part of the plot. This has resulted in profit recognition  
from the investment property revaluation in the amount of DKK 17.2 million in the first half of 2025.  
This zoning decision marks the commencement of the next phase of the Moje Bielanyproject, and  
therefore the company decided to transfer the plot from investment property to inventories as work in  
progress.  
Net financials amounted to an expense of DKK 0.9 million in H1 2025 (H1 2024: an expense of DKK 0.8  
million). This consists mainly of the recognition of interest in a lease under the accounting standard IFRS  
16. According to this standard, the right of perpetual usufruct is treated as a financial lease. As a  
consequence, interest on leasing is recognised in the income statement. The increase in net financials is  
a consequence of obtaining the decision changing control of the plot from the right of possession to the  
right of perpetual usufruct.  
A net profit of DKK 14.8 million was achieved for the period (H1 2024: a profit of DKK 0.9 million).  
Cash flow statement and statement of financial position  
Cash flows from operating activities were an inflow of DKK 13.6 million in H1 2025. The positive cash  
flows are a result of the cash inflows on escrow accounts from customers in the “Moje Bielany”  
development project.  
Cash flows from investing activities were an outflow of DKK 1.8 million. The main cash outflow was a  
result of upgrading the company’s facilities and the development of the company’s properties.  
Cash flows from financing activities were a net inflow of DKK 4.0 million. This is a result of the inflow  
from the bank loan regarding the development project.  
Assets  
The Group’s non-current assets totalled DKK 217.9 million as at 30 June 2025, consisting of the  
investment property and the right of use.  
The Group’s investment property is measured at each reporting date at its estimated fair value in accordance  
with IAS 40 and IFRS 13, and any value adjustments are recognised in the income statement. According to the  
company’s management assessment, the fair value of the all investment property (excluding the plot for which a  
binding individual zoning decision for a residential development was obtained in the first half of 2025) as at 30  
June 2025 remained unchanged in comparison to the fair value indicated as at 31 December 2024 by the  
Cushman and Wakefield report. Value adjustments have resulted from the revaluation of the plot for which a  
binding individual zoning decision for a residential development was obtained in the first half of 2025, and from  
foreign exchange differences and capital expenditures or enhancement costs.  
The consolidated current assets as at 30 June 2025 amounted to DKK 179.9 million, among which the main  
elements are inventories of DKK 149.1 million, and cash and cash equivalents of DKK 25.2 million. Due  
to the ongoing development project, the Group recognised as at 30 June 2025 DKK 6.8 million in an  
Page 19 of 31  
 
CEMAT A/S INTERIM REPORT, H1 2025, unaudited  
escrow account related to advance payments made by the buyers of apartments, to which the Group has  
no access.  
Equity  
The Group’s equity as at 30 June 2025 amounted to DKK 206.8 million, of which DKK 191.1 million was  
attributable to the shareholders of CeMat A/S, and DKK 15.7 million was attributable to non-controlling interests  
in CeMat '70 S.A. The equity ratio was 52% as at 30 June 2025.  
Liabilities  
The Group’s liabilities as at 30 June 2025 amounted to DKK 190.9 million, consisting of debt from a bank  
loan of DKK 22.5 million, lease liabilities of DKK 29.5 million, deferred tax liabilities of DKK 41.2 million,  
trade payables of DKK 2.7 million, and other payables of DKK 88.8 million. The increase in liabilities due  
to credit institutions is a result of the advanced stage of the development project financed by the bank  
loan. The Group also recognises advance payments made by the buyers of apartments (in the “Moje  
Bielanyproject) as other payables. The higher lease liabilities are a result of obtaining new decisions  
changing control of the plot from the right of possession to the right of perpetual usufruct. Trade payables  
refer to the liabilities to suppliers, which include the general contractor in the Moje Bielanyproject.  
OUTLOOK FOR 2025  
The company’s management expectations are as follows:  
Consolidated EBITDA for the CeMat Group is expected to be DKK 3739 million in 2025 (2024 annual  
report: DKK 33.336 million).  
A positive net result after tax of DKK 4143 million is expected, taking into account the revaluation  
of the investment property due to obtaining a binding individual zoning decision, which is better than  
the result of DKK 2527 million that was previously announced in the 2024 annual report.  
The forward-looking statements in this interim report reflect Management’s current expectations for  
certain future events and financial results. Forward-looking statements are inherently subject to  
uncertainty, and actual results may therefore differ materially from expectations.  
Factors that may cause actual results to deviate materially from expectations include, but are not  
limited to, general economic developments, the financial markets, changes in the real estate market  
in Poland, legislation, changes in demand for the company’s services and competition.  
A comprehensive valuation report covering all the plots located in Bielany, Warsaw, will be prepared  
in December 2025.  
6. INVESTOR RELATIONS COMMUNICATION  
Please direct any questions regarding this announcement to CEO Jarosław Lipiński through Bodil Harjo,  
Executive Secretary, tel.: +45 33 34 00 58, bha@cemat.dk.  
SHAREHOLDER PORTAL  
On CeMat’s shareholder portal at www.cemat.dk, shareholders can access information on their  
shareholdings and register their email addresses for the electronic distribution of documents for General  
Meetings and other material relevant to shareholders.  
EMAIL SERVICE  
Under “Contact” on the CeMat website, it is possible to subscribe to and unsubscribe from CeMat’s  
electronic email service to receive annual reports, quarterly reports and other company announcements.  
Prior to the publication of an interim report, CeMat observes a four-week silent period.  
Page 20 of 31  
 
CEMAT A/S INTERIM REPORT, H1 2025, unaudited  
ANNOUNCEMENTS 2025  
CeMat A/S acquires right of perpetual usufruct to land plot in  
Bielany, Warsaw  
12  
08.05  
11  
10  
9
26.03  
26.03  
25.03  
Updated financial calendar 2025/2026  
Course of the Annual General Meeting 2025  
Managers’ transactions  
Next phase of the Moje Bielany residential development zoning  
decision obtained  
8
21.03  
7
6
5
4
3
2
1
06.03  
03.03  
28.02  
27.02  
27.02  
25.02  
24.02  
Managers’ transactions  
Managers’ transactions  
Notice to convene the Annual General Meeting 2025  
Managers’ transactions  
Managers’ transactions  
Annual Report 2024  
Financial calendar 2025/2026  
7. MANAGEMENT STATEMENT  
The Board of Directors and the Management Board have today considered and adopted the interim report  
of CeMat A/S for the six months ended 30 June 2025.  
The interim report is presented in accordance with IAS 34 “Interim Financial Reporting”, as adopted by  
the EU, and Danish disclosure requirements for interim reports of listed companies.  
In our opinion, the interim financial statements give a true and fair view of the Group’s assets, liabilities  
and financial position at 30 June 2025 and of the results of the Group’s operations and cash flows for the  
six months ended 30 June 2025.  
In our opinion, the management report includes a fair review of the development and performance of  
the business and financial position of the Group, and the financial results for the period, as well as the  
financial position, in general, of the consolidated companies, together with a description of the principal  
risks and uncertainties that the Group faces.  
Warsaw, 27 August 2025
MANAGEMENT BOARD  
____________________  
Jarosław Lipiński
CEO
BOARD OF DIRECTORS  
___________  
Frede Clausen
Chairman
_______________  
Eivind Dam Jensen
Deputy Chairman
_______________________  
Joanna L. Iwanowska-Nielsen
Board member
_________________  
Brian Winther Almind
Board member
Page 21 of 31  
 
CEMAT A/S INTERIM REPORT, H1 2025, unaudited  
8. INCOME STATEMENT  
DKK'000  
H1 2025  
H1 2024  
FY 2024  
Revenue  
Costs  
19,436
(16,814)
20,041
(17,455)
39,396
(32,073)
Operating profit/(loss) (EBITDA)  
2,622
2,586
7,323
Depreciation, amortisation and impairment  
(29)
(26)
(53)
Operating profit/(loss) (EBIT)  
2,593
2,560
7,270
Revaluation of investment property  
Net financials  
17,150
(877)
(90)
(804)
12,047
(1,548)
Profit/(loss) before tax  
Tax on profit/(loss) for the period  
Profit/(loss) for the period  
18,866
(4,023)
14,843
1,666
(758)
908
17,769
(4,320)
13,449
Distribution of profit/(loss) for the period:  
Parent company shareholders  
Non-controlling interests  
13,767
1,076
14,843  
624
284
908  
12,205
1,244
13,449  
Earnings per share:  
Earnings per share (DKK)  
Diluted earnings per share (DKK)  
0.06
0.06
0.00
0.00
0.05
0.05
9. STATEMENT OF COMPREHENSIVE INCOME  
DKK'000  
H1 2025  
H1 2024  
FY 2024  
Profit/(loss) for the period  
14,843
908
13,449
Items that may be reclassified to profit or loss:  
Foreign exchange adjustment, foreign companies  
Comprehensive income for the period  
1,045
15,888
1,425
2,333
3,301
16,750
Distribution of comprehensive income for the period:  
Parent company shareholders  
Non-controlling interests  
14,727
1,161
1,934
399
15,239
1,511
15,888  
2,333  
16,750  
Page 22 of 31  
 
CEMAT A/S INTERIM REPORT, H1 2025, unaudited  
10. STATEMENT OF CASH FLOWS  
DKK'000  
H1 2025 H1 2024 FY 2024  
Operating profit/(loss) (EBIT)  
2,593
2,560
7,270
Depreciation, amortisation and impairment  
Change in net working capital  
Other (deposits, etc.)  
Tax paid/received  
Financial income received  
Financial expenses paid  
29
26
53
12,936
(19,894)
(11,805)
(87)
(964)
79
(1,010)
13,576
(18,750)
328
(883)
18
1,617
(2,043)
0
(1,698)
(6,606)
(905)
Cash flows from operating activities  
Acquisition of property, plant and equipment  
Capital expenditures, development of the investment property  
Cash flows from investing activities  
(639)
(1,205)
(1,844)
(1,138)
(320)
(1,458)
(1,828)
(4,631)
(6,459)
Financed lease repayments  
Loans and credits raised  
Repayments of loans and credits  
Acquisition of shares in subsidiaries  
Cash flows from financing activities  
(76)
31,935
(27,556)
(257)
(30)
34,958
(6,773)
(51,553)
(5)
28,150
(60)
62,907
(319)
10,975
4,046
Change in cash and cash equivalents  
15,778
7,942
(2,090)
Cash and cash equivalents at beginning of period  
Market value adjustment of cash and cash equivalents  
Cash and cash equivalents at end of period  
10,265
(859)
25,184
12,095
215
20,252
12,095
260
10,265
Page 23 of 31  
 
CEMAT A/S INTERIM REPORT, H1 2025, unaudited  
11. BALANCE SHEET, ASSETS  
ASSETS  
DKK'000  
2025-06-30 2024-06-30 2024-12-31  
Investment property  
Plant and machinery right of use  
Property, plant and equipment  
217,292
245
217,537
199,850
49
199,899
218,128
23
218,151
Other non-current receivables  
349
241
309
Financial assets  
349
241
309
Non-current assets  
Inventories  
217,886
149,088
200,140
78,605
218,460
106,908
Trade receivables  
Other receivables  
Receivables  
1,232
4,351
5,583
3,465
8,127
11,592
2,923
3,793
6,716
Cash and cash equivalents  
Current assets  
Assets  
25,184
179,855
397,741
20,252
110,449
310,589
10,265
123,889
342,349
Page 24 of 31  
 
CEMAT A/S INTERIM REPORT, H1 2025, unaudited  
12. BALANCE SHEET, EQUITY AND LIABILITIES  
EQUITY AND LIABILITIES  
DKK'000  
2025-06-30 2024-06-30 2024-12-31  
Share capital  
Translation reserve  
Retained earnings  
Equity attributable to parent company shareholders  
4,997
(10,477)
196,623
191,143
4,997
(13,161)
170,710
162,546
4,997
(11,437)
182,127
175,687
Equity attributable to non-controlling interests  
15,697
14,522
15,478
Equity  
206,840
177,068
191,165
Finance lease liabilities  
Other non-current liabilities  
Deferred tax liabilities  
Non-current liabilities  
27,655
6,259
41,189
75,103
24,678
5,218
35,021
64,917
24,958
6,270
38,265
69,493
Due to credit institutions  
Finance lease liabilities  
Trade payables  
Income tax payable  
Other payables  
22,501
1,822
2,676
17
88,782
115,798
35,749
1,633
8,094
177
22,951
68,604
17,020
1,622
12,722
326
50,001
81,691
Current liabilities  
Total liabilities  
190,901
397,741
133,521
310,589
151,184
342,349
Equity and liabilities  
Page 25 of 31  
 
CEMAT A/S INTERIM REPORT, H1 2025, unaudited  
13. STATEMENT OF CHANGES IN EQUITY  
Equity  
Equity  
attributable to attributable  
parent  
to non-  
Translation  
reserve  
Retained  
earnings shareholders  
company  
controlling  
interests Total equity  
Share capital  
4,997
DKK'000  
Equity at 01.01.2025  
(11,437)
182,127
175,687
15,478
191,165
Profit/(loss) for the period  
Other comprehensive income  
Comprehensive income  
0
0
0
0
960
960
13,767
0
13,767
13,767
960
14,727
1,076
85
1,161
14,843
1,045
15,888
Acquisition of non-controlling  
interests  
Other adjustments  
0
0
0
0
685
44
685
44
(942)
0
(257)
44
Equity at 30.06.2025  
4,997
(10,477)
196,623
191,143
15,697
206,840
Equity  
Equity  
attributable to attributable  
parent  
to non-  
Translation  
reserve  
Retained  
earnings shareholders  
company  
controlling  
interests Total equity  
Share capital  
4,997
DKK'000  
Equity at 01.01.2024  
(14,471)
170,076
160,602
14,138
174,740
Profit/(loss) for the period  
Other comprehensive income  
Comprehensive income  
0
0
0
0
1,310
1,310
624
0
624
624
1,310
1,934
284
115
399
908
1,425
2,333
Acquisition of non-controlling  
interests  
0
0
10
10
(15)
(5)
Equity at 30.06.2024  
4,997
(13,161)
170,710
162,546
14,522
177,068
Page 26 of 31  
 
CEMAT A/S INTERIM REPORT, H1 2025, unaudited  
14. NOTES TO THE FINANCIAL STATEMENTS  
ACCOUNTING POLICIES, ACCOUNTING ESTIMATES, RISKS, ETC.  
The interim report is presented in accordance with IAS 34 “Interim Financial Reporting”, as adopted by  
the EU, and additional Danish disclosure requirements for the interim reports of listed companies.  
The interim report has been neither audited nor reviewed. The accounting policies are consistent with  
those of the Annual Report 2024, which includes a full description of the accounting policies.  
There are a number of standards and interpretations which have been issued by the International  
Accounting Standards Board that are effective in this or future accounting periods.  
They are not expected to impact the Group as they are either not relevant to the Group’s activities or  
require accounting which is consistent with the Group’s current accounting policies.  
For accounting estimates and judgments, see note 2, page 55 of the Annual Report 2024. For information  
on risks, see note 24, pages 69-71, and the section on risk management on pages 23-27 of the Annual  
Report 2024.  
According to the accounting regulations, Management must consider whether the half-year report can  
be prepared on a going concern basis. Based on the estimated outlook for the continuing operations, the  
Management of CeMat believes that the existing cash reserves and expected future cash flows will be  
sufficient to maintain operations and fund any measures planned.  
FINANCIAL HIGHLIGHTS AND KEY RATIOS  
The individual calculation formulas are provided in note 1, page 52, of the Annual Report 2024.  
EVENTS AFTER THE REPORTING PERIOD  
Between 30 June 2025 and 27 August 2025, the Group  
recorded sales of 3 apartments in the “Moje Bielany”  
development, for a total amount of DKK 5 million.  
In August 2025 we received a binding individual zoning  
decision for a self-storage facility, authorising construction of  
a self-storage building of between 1950 and 3,180 sqm of  
letting area. The decision replaces the previous hotel-related  
decision for this plot. Despite the new intended use and its  
alignment with the service function permitted under the  
previous decision, we have opted not to adjust the valuation  
of this plot, which was reclassified as inventory in 2022 and  
is reflected as such in the company’s results.  
Page 27 of 31  
 
CEMAT A/S INTERIM REPORT, H1 2025, unaudited  
PROPERTY, PLANT AND EQUIPMENT  
H1 2025  
Investment  
Total Plant and  
Total property,  
plant and  
equipment  
218,151  
1,228  
Investment property, Investment machinery  
property right of use property right of use  
Total  
right of use  
26,318  
139  
DKK’000  
Carrying amount at 1 January 2025  
Foreign exchange adjustments  
Right of use, depreciation  
Additions  
Transfer to inventories (work in progress)  
Enhancement costs  
191,833  
1,089  
0
26,295  
140  
0
2,630  
0
218,128  
1,229  
23  
(1)  
(29)  
252  
0
0
(29)  
2,882  
0
0
(94)  
(29)  
2,882  
(23,050)  
1,205  
17,150  
0
2,630  
(23,050)  
1,205  
(23,050)  
1,205  
17,244  
188,321  
0
0
Revaluation to market value  
Carrying amount at 30 June 2025  
(94)  
28,971  
17,150  
217,292  
0
245  
29,216  
217,537  
H1 2024  
Investment  
Total Plant and  
Total property,  
plant and  
equipment  
196,368  
1,528  
Investment property, Investment machinery  
property right of use property right of use  
Total  
right of use  
25,324  
220  
DKK’000  
Carrying amount at 1 January 2024  
Foreign exchange adjustments  
Right of use, depreciation  
Additions  
Enhancement costs  
Revaluation to market value  
Carrying amount at 30 June 2024  
171,044  
1,308  
25,239  
230  
0
659  
0
(90)  
26,038  
196,283  
1,538  
0
85  
(10)  
(26)  
0
0
0
(26)  
659  
0
(90)  
(26)  
659  
1,460  
(90)  
659  
1,460  
0
173,812  
1,460  
(90)  
0
0
199,850  
49  
26,087  
199,899  
2024  
Investment  
Total Plant and  
Total property,  
plant and  
equipment  
196,368  
4,396  
Investment property, Investment machinery  
property right of use property right of use  
Total  
right of use  
25,324  
458  
DKK’000  
Carrying amount at 1 January 2024  
Foreign exchange adjustments  
Right of use, depreciation  
Additions  
Enhancement costs  
Revaluation to market value  
Carrying amount at 31 December 2024  
171,044  
3,938  
0
25,239  
467  
0
763  
0
(174)  
26,295  
196,283  
4,405  
0
85  
(9)  
(53)  
0
(53)  
763  
(53)  
763  
4,631  
12,047  
0
763  
4,631  
12,221  
191,833  
4,631  
12,047  
218,128  
0
0
23  
0
(174)  
26,318  
218,151  
SEGMENT INFORMATION  
Based on IFRS 8 Operating Segments, the CeMat Group is assessed as having two segments:  
(A) Property management division comprising the letting of premises and land and the provision of utilities to tenants, including  
power, water, natural gas, facility services, etc.  
(B) Property development including the preparation and implementation of development projects, primarily in the field of housing  
and commercial space.  
The assessment of the results of operations in the individual segments is made mainly on the basis of sales revenues and gross profit  
obtained in those segments.  
Page 28 of 31  
 
CEMAT A/S INTERIM REPORT, H1 2025, unaudited  
Property  
H1 2025  
DKK'000  
Management &  
Holding  
Development*  
Total  
Sales revenue  
19 430  
6
19 436  
GROSS PROFIT  
10 004  
6
10 010  
Overheads  
Other income / costs  
EBITDA  
(6 763)  
33  
3 274  
(658)  
0
(652)  
(7 421)  
33  
2 622  
Depreciation, amortisation and impairment  
(29)  
0
(29)  
EBIT  
3 245  
(652)  
2 593  
Revaluation investment property  
Net result on financial activities  
PROFIT (LOSS) BEFORE TAX  
17 150  
(794)  
19 601  
0
(83)  
(735)  
17 150  
(877)  
18 866  
Tax on profit/(loss) including deferred tax  
(4 152)  
129  
(4 023)  
PROFIT (LOSS) FOR THE PERIOD  
15 449  
(606)  
14 843  
Property  
Management &  
Holding  
H1 2024  
DKK'000  
Development*  
Total  
Sales revenue  
20,029  
12  
20,041  
GROSS PROFIT  
9,797  
12  
9,809  
Overheads  
Other income / costs  
EBITDA  
(6,328)  
42  
3,511  
(931)  
(6)  
(925)  
(7,259)  
36  
2,586  
Depreciation, amortisation and impairment  
(26)  
0
(26)  
EBIT  
3,485  
(925)  
2,560  
Revaluation investment property  
Net result on financial activities  
PROFIT (LOSS) BEFORE TAX  
(90)  
(723)  
2,672  
0
(81)  
(1,006)  
(90)  
(804)  
1,666  
Tax on profit/(loss) including deferred tax  
(812)  
54  
(758)  
PROFIT (LOSS) FOR THE PERIOD  
1,860  
(952)  
908  
Page 29 of 31  
 
CEMAT A/S INTERIM REPORT, H1 2025, unaudited  
Property  
2024  
DKK'000  
Management &  
Holding  
Development*  
Total  
Sales revenue  
39,372  
24  
39,396  
GROSS PROFIT  
20,458  
24  
20,482  
Overheads  
Other income / costs  
EBITDA  
(13,640)  
999  
(518)  
0
(494)  
(14,158)  
999  
7,817  
7,323  
Depreciation, amortisation and impairment  
(53)  
0
(53)  
EBIT  
7,764  
(494)  
7,270  
Revaluation investment property  
Net result on financial activities  
PROFIT (LOSS) BEFORE TAX  
12,047  
(1,385)  
18,426  
0
(163)  
(657)  
12,047  
(1,548)  
17,769  
Tax on profit/(loss) including deferred tax  
(4,475)  
155  
(4,320)  
PROFIT (LOSS) FOR THE PERIOD  
13,951  
(502)  
13,449  
* The Development segment has been separated in terms of functionality. According to the accounting policy, revenues and profits from the sale of real estate (residential  
units, commercial space, etc.) will be recognised when the real estate purchaser takes over control of the real estate acquired and receives significant risks and rewards of  
ownership.  
OTHER SEGMENT INFORMATION  
A breakdown of the revenue from letting and the provision of utilities is shown below:  
DKK'000  
Letting  
Utilities  
Total  
H1 2025  
15,159  
4,277  
H1 2024  
14,887  
5,154  
FY 2024  
28,135  
11,261  
39,396  
19,436  
20,041  
Page 30 of 31  
 
CEMAT A/S INTERIM REPORT, H1 2025, unaudited  
SIGNIFICANT EVENTS AND TRANSACTIONS  
The CeMat Group obtained a binding decision confirming the acquisition by law of the right of perpetual  
usufruct (RPU) to 75% of the shares in four undeveloped plots of land on Wólczyńska Street in Bielany,  
Warsaw, in March 2023. The total area of the four plots covered by the decision is 2,047 sqm, with the  
right of perpetual usufruct established until 2089. This binding decision provides the legal basis for  
entering the right of perpetual usufruct (RPU) in the land and mortgage register. All the plots listed in  
the decision are used by CeMat for internal roads, and the final value of the properties will be confirmed  
in an independent valuation.  
Page 31 of 31