CEMAT A/S INTERIM REPORT, H1 2026, unaudited  
TABLE OF CONTENTS  
1)  
HIGHLIGHTS OF THE FIRST HALF OF THE YEAR  
EVENTS AFTER THE REPORTING PERIOD  
2
2)  
4
3)  
OUTLOOK FOR 2026  
4
4)  
MANAGEMENT’S REVIEW  
9
5)  
INVESTOR RELATIONS COMMUNICATION  
MANAGEMENT STATEMENT  
20  
21  
22  
22  
23  
24  
6)  
7)  
INCOME STATEMENT (UNAUDITED)  
STATEMENT OF COMPREHENSIVE INCOME (UNAUDITED)  
STATEMENT OF CASH FLOWS (UNAUDITED)  
BALANCE SHEET, ASSETS (UNAUDITED)  
8)  
9)  
10)  
11)  
12)  
13)  
BALANCE SHEET, EQUITY AND LIABILITIES (UNAUDITED) 25  
STATEMENT OF CHANGES IN EQUITY (UNAUDITED)  
NOTES TO THE FINANCIAL STATEMENTS  
26  
27  
Page 1 of 30  
 
CEMAT A/S INTERIM REPORT, H1 2026, unaudited  
01. HIGHLIGHTS OF THE FIRST HALF OF THE YEAR  
■ ■  
We are pleased to present the results for the first half of 2026:  
▪
▪
Revenue increased to DKK 36.1 million (H1 2025: DKK 19.4 million).  
The increase in revenue mainly resulted from the sale of residential units, combined with rental operations  
across the company’s portfolio.  
▪
The sale of apartments in the Moje Bielany 1 project has been successfully completed. The residential  
sales segment generated revenue of DKK 16.2 million in H1 2026.  
▪
▪
Furthermore, we entered into a conditional agreement for the sale of the retail space in Moje Bielany 1.  
CeMat revised its 2026 financial guidance upwards following the completion of Moje Bielany 1.  
▪
▪
The revenue from rental income increased to DKK 11.5 million (H1 2025: DKK 11.1 million).  
EBITDA from the development segment amounted to DKK 2 million in H1 2026 (compared to  
DKK –0.7 million in H1 2025).  
▪
▪
EBITDA from the property rental business was DKK 2.7 million in H1 2026 (compared to DKK 3.3  
million in H1 2025).  
Consolidated EBITDA was DKK 4.7 million (H1 2025: DKK 2.6 million).  
The Group maintained profitability, delivering a positive net result after tax of DKK 2.7 million in H1  
2026. The decrease from DKK 14.8 million in H1 2025 was mainly attributable to the absence of fair value  
gains related to new zoning decisions, which had positively affected the comparative period.  
DEVELOPMENT BUSINESS  
Moje Bielany 1 – project completed  
▪
▪
In the development sales segment, nine residential units were handed over to customers, and the related  
revenue was recognised in net sales in H1 2026.  
Consequently, by the end of H1 2026, 103 of the 105 apartments in the Moje Bielany 1 project had been  
sold, while the remaining two were subject to reservation agreements, effectively completing the sale of  
the residential part of the project.  
▪
▪
A conditional agreement for the sale of the ground-floor retail space was signed. The transaction is  
expected to be completed and recognised in the second half of 2026.  
Following the successful completion of Moje Bielany 1, with all apartments either sold or reserved and a  
conditional agreement signed for the sale of the retail units, the company revised its financial guidance  
for 2026 upwards.  
▪
▪
▪
▪
The total sales value of Moje Bielany 1 is expected to amount to DKK 173 million.  
EBITDA generated by the development segment in 2026 is expected to reach DKK 9.2–9.4 million.  
This will bring the total EBITDA generated by the Moje Bielany 1 project to approximately DKK 41 million.  
The total project’s EBITDA margin, calculated as a percentage of revenue, is expected to reach 23.5%,  
exceeding the level previously forecast.  
Page 2 of 30  
 
CEMAT A/S INTERIM REPORT, H1 2026, unaudited  
Projects in the pre-construction stage  
1. Moje Bielany 3 – final preparations for sales launch and commencement of construction  
▪
Moje Bielany 3, comprising 127 apartments, is currently in the pre-development phase. Ongoing works  
include demolition activities and the preparation of the detailed design.  
▪
▪
▪
The company is currently in the process of securing financing for the project.  
The pre-sale process is expected to be launched at the end of September 2026.  
An agreement with the general contractor has been signed. The contract is based on a fixed-price  
mechanism, which significantly limits the project’s exposure to construction cost risk. Construction is  
expected to be completed in the fourth quarter of 2028.  
▪
The project budget assumes a profit margin broadly comparable to that achieved on the Moje Bielany 1  
project.  
2. Moje Bielany 2 – building permit process and pre-development activities underway  
▪
▪
▪
In September 2025, CeMat A/S obtained a binding individual zoning decision for the Moje Bielany 2  
residential development, covering a site area of 7,022 sqm.  
Based on this decision, CeMat initiated the building permit procedure for a project comprising  
approximately 105 residential units, with an estimated total usable residential area of 5,029 sqm.  
Completion of the project is planned for 2029.  
3. Self-storage facility – final preparations for building permit  
▪
CeMat is in the final stage of securing a building permit for a self-storage building comprising  
approximately 3,100 sqm of lettable area.  
▪
▪
The company plans to complete the project in 2027.  
The project represents a strategic expansion of CeMat’s existing self-storage operations through the  
development of a new purpose-built facility, increasing the Group’s lettable area and supporting growth in  
recurring rental income.  
4. New environmental decision for a residential development project  
The company has obtained an environmental decision concerning a further residential development  
project on plot no. 69/107, which has a total area of 13,003 sqm.  
As previously disclosed, an individual zoning decision has been issued for the first phase of the  
development, covering 4,795 sqm of plot no. 69/107. The building permit application process for the Moje  
Bielany 3 project, which will be developed on this part of the plot, is now nearing completion. The  
environmental decision does not affect the ongoing building permit application process for this phase.  
As the environmental decision covers the entire plot, it also enables the company to apply for an individual  
zoning decision for the next phase of the development, planned for the remaining 8,208 sqm of the land.  
The final scope and parameters of this project, currently referred to as Moje Bielany 4, will depend on the  
terms of the zoning decision obtained.  
02. EVENTS AFTER THE REPORTING PERIOD  
■ ■ No significant events have occurred after the balance sheet date.  
Page 3 of 30  
 
CEMAT A/S INTERIM REPORT, H1 2026, unaudited  
03. OUTLOOK FOR 2026  
■ ■  
▪
▪
Consolidated revenue for the CeMat Group is expected to be DKK 86–88 million in 2026.  
The Group’s EBITDA for 2026 is expected to be in the range of DKK 16.5–17.2 million, compared with  
the outlook of DKK 13.8–14.8 million announced in the 2025 Annual Report.  
▪
EBITDA from the development segment is expected to be in the range of DKK 9.2–9.4 million,  
compared with the previously announced outlook of DKK 6.5–7.0 million.  
▪
▪
EBITDA from the property rental business is projected to reach DKK 7.3–7.8 million, unchanged from  
the previous forecast.  
A positive net result of approximately DKK 9.9–10.9 million is expected for 2026, compared with the  
previously announced outlook of DKK 8.0–9.0 million (before taking into account the valuation of the  
investment property).  
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 176/PLN 100.  
■ ■ ■  
For more information about CeMat, go to:  
https://cemat.dk/  
https://cemat70.com.pl/main-eng/  
https://cematbox.com  
https://mojebielany.com/en/  
https://linkedin.com/company/cemat-as/  
Page 4 of 30  
 
CEMAT A/S INTERIM REPORT, H1 2026, unaudited  
DKK'000  
H1 2026  
H1 2025  
FY 2025  
Income statement:  
Revenue  
36 050  
4 736  
4 674  
(709)  
2 733  
2 436  
19 436  
2 622  
2 593  
(877)  
14 843  
13 767  
164 662  
39 968  
39 896  
(1 461)  
65 865  
61 748  
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  
Cash flow statement:  
Cash flows from operating activities  
Cash flows from investing activities  
Cash flows from financing activities  
(1 386)  
(3 750)  
(1 778)  
13 576  
(1 844)  
4 046  
52 559  
(3 412)  
(19 144)  
Balance sheet:  
Share capital  
4 997  
239 260  
16 009  
255 269  
342 034  
290 905  
0
4 997  
191 143  
15 697  
206 840  
397 741  
258 249  
22 501  
4 997  
240 356  
16 471  
256 827  
363 412  
298 759  
0
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)  
68 768  
40 712  
76 870  
Financial ratios:  
EBITDA margin (%)  
13%  
13%  
2%  
75%  
1%  
13%  
13%  
1%  
52%  
7%  
24%  
24%  
13%  
71%  
29%  
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  
0.01  
0.84  
19  
249 850  
0.06  
0.91  
20  
249 850  
0.25  
0.92  
19  
Average number of employees (FTE)  
Page 5 of 30  
 
CEMAT A/S INTERIM REPORT, H1 2026, unaudited  
RESIDENTIAL MARKET IN WARSAW IN H1 2026  
Robert Chojnacki, CEO at Rednet Partners  
The first half of 2026 brought a visible improvement in Poland’s residential market, although it did not  
represent a return to the conditions of the previous boom. Demand strengthened compared with 2025,  
transaction volumes increased and mortgage financing became gradually more affordable. At the same time,  
the supply of apartments remained high, giving buyers a broad choice and making them more selective.  
The recovery was supported by lower interest rates. The National Bank of Poland reference rate declined to  
3.75%, while the average interest rate on new mortgage loans fell to approximately 6.0%. This improved  
household borrowing capacity, although affordability remained constrained by apartment prices and financing  
costs that were still high compared with the period before 2022.  
Warsaw recorded a particularly strong year-on-year improvement. Sales in the second quarter were 32.6%  
higher than in the corresponding period of 2025. However, they declined by 9.4% compared with the first  
quarter, reflecting a moderation in customer activity towards the end of the half-year.  
Developer activity remained high. Almost 4,800 new apartments were launched in Warsaw during the second  
quarter – the highest volume among Poland’s major residential markets. Consequently, the available offer  
increased by 7.1% quarter on quarter to more than 16,000 units. Despite this increase, Warsaw remained the  
most balanced of the major markets, with an offer absorption ratio of 4.3 quarters, compared with an average  
of 6.0 quarters across the seven largest cities.  
Completed apartments accounted for 20.5% of the Warsaw offer, representing approximately 3,300 units.  
The availability of completed homes strengthened the position of buyers, who could compare projects more  
carefully and negotiate discounts or more flexible payment terms.  
Average asking prices in Warsaw remained broadly stable in the second quarter, increasing by only 0.2%  
quarter on quarter, while the year-on-year increase amounted to 6.9%. The limited quarterly change indicates  
a transition from broad-based price growth towards greater differentiation between individual projects.  
The outlook for the second half of 2026 remains moderately positive. Lower interest rates should continue to  
support demand but the extensive offer is likely to limit general price growth. Projects with good transport  
links, functional layouts, appropriate unit sizes and realistic pricing should continue to perform well. In the  
current environment, location, product quality and pricing strategy are becoming increasingly important  
determinants of sales performance.  
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 2024–2027 strategy, centred on strengthening its rental portfolio,  
optimising cash flow from existing assets and advancing land preparations for future development  
opportunities.  
Thanks to the individual zoning decisions obtained in 2025, CeMat plans to launch two new residential  
developments and a purpose-built self-storage facility over the coming years. The development business is  
expected to become the Group’s primary revenue stream, alongside its established property rental  
operations.  
Page 6 of 30  
 
CEMAT A/S INTERIM REPORT, H1 2026, 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’s real estate portfolio comprises a diversified set of investment and development assets,  
including land plots predominantly located in Warsaw’s Bielany district. The building portfolio consists of  
warehouse, production, office and ancillary facilities. The existing buildings, largely developed in the 1980s,  
provide a solid foundation for value-add strategies, including new developments, active asset management  
and functional redevelopment. The assets are located approximately 8 km from Warsaw’s central business  
district (CBD), in an area with excellent transport links, including an extensive public transport network (metro,  
tram and bus lines) as well as a well-developed road system, ensuring fast and direct connections to the city  
centre and wider Warsaw metropolitan area.  
The property complex offers over 31,480 sqm of leasable space and encompasses more than 153,600 sqm  
of land. Combined with the attractive location, the scale of planned developments and the dynamic growth of  
the Bielany district, the portfolio presents significant opportunities to increase net operating income and  
develop plots for residential and commercial projects, including self-storage, office space and other service-  
oriented facilities.  
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.  
As at 31 June 2026, the CeMat Group has the perpetual usufruct right to 56.3% of the property, the ownership  
right to circa 1.1% of the property and the right of possession to 42.6% of the property. (The schedule reflects  
the transfer of the land plot to the purchasers of the residential units.) The total of 153,600 sqm contains over  
10,700 sqm of internal roads, in which CeMat owns 75% of the shares, and one industrial plot (23,488 sqm)  
where CeMat owns 71.4%.  
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 potential investment value is represented by about 90% of the CeMat Group plots located inside the  
current industrial complex. The other 10% of the joint plot area located outside the complex is comprised of  
green areas which, according to the study of the spatial plan of Warsaw, are 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.  
CeMat continued to actively implement its strategy of securing the administrative decisions and permits  
required for residential and commercial development. As a result of these efforts, the Moje Bielany 1 project  
was completed, while the building permit application processes are currently underway for the Moje Bielany  
2 and Moje Bielany 3 residential projects, as well as for a new self-storage facility.  
Page 7 of 30  
 
CEMAT A/S INTERIM REPORT, H1 2026, unaudited  
During H1 2026, the company also obtained an environmental decision that potentially paves the way for an  
application for a further individual zoning decision for the next phase of residential development, covering  
approximately 8,208 sqm of land.  
Page 8 of 30  
 
CEMAT A/S INTERIM REPORT, H1 2026, unaudited  
OTHER OPPORTUNITIES  
CeMat '70 and the Institute of Technology are in dispute about the ownership of a 5,000 sqm plot of land near  
Warsaw’s international airport. The result of the case is highly uncertain. As at the date of writing this report,  
this represents a book value of zero due to the lack of legal title and the uncertain resolution of the dispute.  
CeMat '70 is the owner of a 13,602 sqm residential plot in Blichowo, located outside Warsaw. The fair value  
of the land is DKK 0.14 million.  
04. MANAGEMENT’S REVIEW  
■ ■  
Group results  
Revenue reached the level of DKK 36.1 million (H1 2025: DKK 19.4 million).  
Revenue growth was driven by both the property rental business and the recognition of revenue from  
residential unit sales in the Moje Bielany 1 development. The Development segment generated revenue of  
DKK 16.2 million in H1 2026 (H1 2025: nil), while the revenue from property rental activities increased to DKK  
19.9 million (H1 2025: DKK 19.4 million).  
The rental portfolio maintained a stable operating performance and continued to generate recurring income.  
Net rental income increased by 3.2% to DKK 11.5 million in H1 2026, compared with DKK 11.1 million in H1  
2025.  
Page 9 of 30  
 
CEMAT A/S INTERIM REPORT, H1 2026, unaudited  
Consolidated EBITDA of the CeMat Group was DKK 4.7 million in H1 2026 (H1  
2025: DKK 2.6 million).  
The Development segment contributed EBITDA of DKK 2 million, while the property rental business  
generated EBITDA of DKK 2.7 million, reflecting the stable performance of the Group’s leasing operations.  
The overall result was primarily driven by residential unit sales, the continued expansion of the Group’s rental  
income base and effective cost control.  
▪
Development activity  
CeMat successfully completed the Moje Bielany 1 project  
The project comprises 105 modern residential units with a total residential area of 5,727 sqm, complemented  
by 1,290 sqm of ground-floor retail space.  
▪
All apartments have been sold, with the exception of two units that are currently subject to reservation  
agreements.  
▪
In the development sales segment, nine residential units were handed over to customers in H1 2026 and  
three apartments will be transferred in H2 2026. In accordance with the company’s accounting policy,  
revenue and the related financial result are recognised when control of a residential unit is transferred to  
the customer, which occurs upon handover.  
▪
▪
The residential sales segment generated revenue of DKK 16.2 million in H1 2026.  
EBITDA from the development segment amounted to DKK 2 million in H1 2026 (compared to DKK -0.7  
million in H1 2025).  
▪
A conditional agreement for the sale of the ground-floor retail space has been signed. The transaction is  
expected to be completed and recognised in the second half of 2026. The retail space is fully leased to  
Biedronka, Maxi Zoo and, under the most recently signed lease agreement, a restaurant operator.  
Following the sale of 103 apartments and the reservation of the remaining two in Moje Bielany 1, as well  
as the signing of a conditional agreement for the sale of the retail units, CeMat has revised its financial  
guidance for 2026 upwards:  
▪
- The total sales value of the project is expected to amount to DKK 173 million.  
- The EBITDA generated by the development segment in 2026 is expected to reach DKK 9.2–9.4 million,  
bringing the total EBITDA generated by the Moje Bielany 1 project to approximately DKK 41 million,  
exceeding the previous forecast of DKK 37–39 million.  
The project’s EBITDA margin in Moje Bielany 1, calculated as a percentage of revenue, is expected to be  
23.5%, exceeding the level previously forecast (21-22%).  
Page 10 of 30  
 
CEMAT A/S INTERIM REPORT, H1 2026, unaudited  
Projects:  
1. Moje Bielany 3 – final preparations for sales launch and commencement of construction  
▪
▪
Following the successful completion of Moje Bielany 1, the CeMat Group has decided to launch its next  
residential project, Moje Bielany 3.  
The development will comprise 127 apartments and three retail units and is currently in the pre-  
development phase.  
▪
▪
Ongoing activities include demolition works and preparation of the detailed design.  
The development site covers approximately 4,795 sqm and forms part of a larger land plot of 13,303 sqm.  
Page 11 of 30  
 
CEMAT A/S INTERIM REPORT, H1 2026, unaudited  
▪
▪
The project is designed to provide a total usable area of approximately 6,346 sqm.  
An agreement with a general contractor has been signed. The contract is based on a fixed-price  
mechanism, which significantly reduces the project’s exposure to construction cost inflation and cost  
overruns. The project will be delivered by FineTech Construction, which also successfully completed Moje  
Bielany 1. The contractor’s previous performance provides the project with continuity, relevant execution  
experience and a proven track record of professional cooperation.  
▪
▪
The company is currently in the final stage of the building permit application process.  
CeMat has received a term sheet for financing of the Moje Bielany 3 project. The availability of financing  
is conditional upon achieving pre-sales representing approximately 25% of the project’s total saleable  
residential area.  
▪
▪
The pre-sale process is expected to be launched at the end of September 2026. Sales activities will be  
managed by Rednet, which also successfully handled the sales process for Moje Bielany 1.  
The handover of the site to the general contractor and the commencement of construction works is  
expected at the end of Q4 2026.  
▪
▪
Construction is expected to be completed in the fourth quarter of 2028.  
The project budget assumes a profit margin broadly comparable to that achieved on the Moje Bielany 1  
project.  
2. Moje Bielany 2 – building permit process and pre-development activities underway  
In September 2025, CeMat A/S obtained a second binding individual zoning decision for the Moje Bielany 2  
residential development. The decision covers a 7,022 sqm development site forming part of a larger 21,648  
sqm property designated for the subsequent phases of the Moje Bielany project.  
Page 12 of 30  
 
CEMAT A/S INTERIM REPORT, H1 2026, unaudited  
Following the issuance of the zoning decision, the  
company commenced the building permit application  
process as well as pre-development activities. Based  
on the approved planning parameters, the project is  
expected to comprise approximately 105 residential  
units, with an estimated total usable residential area of  
5,029 sqm.  
The development team is currently preparing the  
technical documentation required for the permitting  
process, including documentation relating to utility  
infrastructure, service connections and other  
supporting arrangements.  
The launch of apartment sales is currently envisaged  
for 2027. The final timing will depend on the progress of the permitting process, prevailing market conditions  
and the level of sales achieved in the Moje Bielany 3 project.  
3. Self-storage facility – building permit process nearing completion  
The development of a new, purpose-built self-storage facility represents a strategic expansion of CeMat’s  
existing activities in this segment. The investment builds on the successful performance of the Group’s self-  
storage operations within its existing properties and will enable CeMat to scale a proven business model. It  
will increase the Group’s lettable area and capacity to generate recurring rental income. At the same time,  
the project will complement the Group’s residential development activities, further diversify its revenue  
streams and support long-term value creation.  
Building on the success of its existing operations, the Group is preparing to develop a new purpose-built self-  
storage facility to be built on a 2,988 sqm site near Arkuszowa Street and the planned S7 expressway. The  
facility is expected to provide approximately 3,100 sqm of lettable space and comprise around 630–750  
individual storage units.  
As at the date of this report, CeMat is in the final stages of obtaining the necessary permits and completing  
the documentation required to commence construction. The Group is also in advanced discussions with  
banks regarding potential financing for the project.  
Page 13 of 30  
 
CEMAT A/S INTERIM REPORT, H1 2026, unaudited  
Recognising the growing demand for flexible storage solutions, the Group launched its self-storage  
operations in 2023, supported by the dedicated online platform www.cematbox.com, which enables  
customers to conveniently select and lease storage units online. The facilities are located in close proximity  
to residential neighbourhoods, providing a complementary service to local communities and benefiting from  
strong accessibility and a relevant customer base.  
The new facility is also intended to constitute the first stage of a broader strategy aimed at preserving and  
replacing rental income following the future redevelopment of the Group’s existing ageing warehouse  
properties.  
Based on current assumptions, completion of the self-storage facility is tentatively scheduled for Q4 2027.  
4. New environmental decision for a residential development project  
The company has obtained an environmental decision concerning a further residential development project  
on plot no. 69/107, which has a total land area of 13,303 sqm.  
As previously disclosed, an individual zoning decision has already been issued for the front part of the plot  
69/107, covering 4,795 sqm of land. The Moje Bielany 3 development will be carried out on this part of the  
property, and the building permit application process is now nearing completion. The new environmental  
decision does not affect the ongoing building permit application process for the Moje Bielany 3 project.  
At the same time, the environmental decision opens the way for CeMat to apply for an individual zoning  
decision covering the remaining part of plot 69/107, comprising approximately 8,508 sqm of land. The final  
parameters and scope of the new residential project on this part of the site will depend on the terms of any  
individual zoning decision granted.  
5. New General Plan for Warsaw  
CeMat is playing an active role in the consultation and planning process related to the preparation of the new  
General Plan for Warsaw. The company has submitted formal applications, comments and development  
proposals aimed at supporting the optimal long-term use of its site. These proposals provide for a balanced  
mix of residential and service-related functions, including offices, small-scale logistics facilities, retail and  
Page 14 of 30  
 
CEMAT A/S INTERIM REPORT, H1 2026, unaudited  
other commercial uses. However, as the planning process remains ongoing, the final scope and provisions  
of the General Plan are not yet known and may differ from CeMat’s proposals.  
6. Legal title to plots  
Building on the progress achieved in previous years, during the first half of 2026 the legal department  
continued its work to regularise the legal status of the Group’s remaining properties.  
▪
Leasing activity  
Rental income increased by 3.2% to DKK 11.5 million in H1 2026, compared with DKK 11.1 million in H1  
2025. This growth was achieved despite the loss of rental income following the demolition of one of the  
Group’s buildings to clear the site for the planned Moje Bielany 3 development.  
This result extends the positive trend recorded over the past six years, during which the CeMat Group has  
delivered sustained growth in rental income.  
According to real estate agencies, base rents for warehouse space in Warsaw ranged from EUR 5.50 to EUR  
7.50 per sqm per month at the beginning of 2026. CeMat’s average base rent remained above the midpoint  
of this market range, supported by the Group’s urban location, the progressive subdivision of warehouse  
space into smaller modules, flexible lease structures and tailored space configurations.  
Competitive pressure remains more pronounced for larger units, particularly those in the 300–500 sqm range  
and above, where CeMat competes more directly with modern warehouse facilities. Accordingly, the Group  
intends to continue the selective subdivision of larger units where economically viable, and to further expand  
its Small Business Unit and self-storage operations.  
In response to the strong performance of the self-storage segment and market conditions affecting larger  
warehouse units, CeMat has decided to expand its self-storage operations within the existing buildings. The  
additional space comprises 56 individual storage units. As of 1 July, the Group’s operational self-storage  
portfolio comprised more than 2,100 sqm of lettable space across a total of 358 units.  
In parallel, the Group commenced an investment project in August to subdivide space in one of its warehouse  
buildings into smaller SBU units, each one ranging from 80 to 120 sqm. The project covers a total area of  
approximately 1,100 sqm.  
The occupancy rate stood at 83.46% at the end of H1 2026, compared with 85.8% at the end of H1 2025. At  
the reporting date, the Bielany complex accommodated 393 tenants. The available space was concentrated  
primarily in larger warehouse units, while demand for smaller modules remained more resilient.  
EBITDA – leasing business  
EBITDA from the property rental business amounted to DKK 2.7 million in H1 2026, compared to DKK 3.3  
million in H1 2025. The Rental segment generated higher revenue in the reporting period compared with the  
corresponding period of the previous year. Despite the revenue growth, the segment’s EBITDA decreased  
year-on-year, reflecting higher operating expenses incurred during the period. The increase in the cost base  
was mainly attributable to higher repair and maintenance expenses, increased external services and higher  
corporate overheads. As a result, the segment reported lower operating profitability despite continued  
revenue growth.  
Acquisition of shares from minority shareholders  
CeMat Real Estate is continuing to acquire shares from the minority shareholders in CeMat '70, and controlled  
94.80% as of June 2026 (December 2025: 94.29%).  
Page 15 of 30  
 
CEMAT A/S INTERIM REPORT, H1 2026, unaudited  
GOALS FOR H2 2026  
▪
Development activity  
▪
▪
▪
▪
To complete the sale of the retail space in the Moje Bielany 1 residential development.  
To launch the pre-sale process and commence construction of Moje Bielany 3.  
To commence construction of the purpose-built self-storage facility.  
To continue the zoning and planning processes aimed at unlocking and maximising the value of  
individual land plots over the coming years.  
▪
To continue the process of regularising and securing legal title to the remaining land plots.  
▪
Leasing business  
Based on the Group’s current expectations, the priorities for H2 2026 include:  
▪
▪
▪
Achieving full-year rental income growth of 3–4% compared with 2025.  
Maintaining a portfolio occupancy rate of 85–87%.  
Preparing selected warehouse space for further subdivision into smaller 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 provides investors with a framework for understanding the actions undertaken by  
Management to enhance the value of the real estate within the Bielany complex in Warsaw and,  
consequently, the value of CeMat as a whole. It also serves as a blueprint for the development and  
implementation of the company’s strategy.  
The long-term objective is to create a modern mixed-use residential and commercial complex on  
approximately 15 hectares of land in the Bielany district of Warsaw. The first stage of this strategy focuses  
on the development of the currently undeveloped plots.  
Timeline  
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 16 of 30  
 
CEMAT A/S INTERIM REPORT, H1 2026, unaudited  
1. Obtaining the legal title to plots  
3. Obtaining the building permit  
The CeMat Group has control of the land through the right Having received the decision regarding re-zoning of the  
of possession to the site, the right of perpetual usufruct land, the CeMat Group needs to start pre-development  
and ownership rights. Part of the property is not entered and design work in order to obtain the building permit.  
in the land and mortgage register and control of the land The pre-development works cover the design work,  
is maintained through possession.  
obtaining all the administrative permits, including building  
The appointed specialist legal team is working to execute permits and media connection permits, and selection of  
CeMat’s strategy.  
the bank financing and general contractor.  
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.  
4. Pre-selling of the project  
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  
2. Re-zoning of the land  
For the majority of the site, no binding local zoning plans or an individual client or several individual clients/users.  
are currently in place. According to the Study of In our opinion, a pre-sale minimises the risk to the  
Conditions and Directions of Spatial Development success of the project.  
adopted by the Warsaw City Council, most of the area is  
designated for service use, while individual plots are  
5. Financing  
reserved for road infrastructure. Only five plots are For further development, it is necessary to obtain  
covered by local zoning plans, primarily for road additional financing through bank loans or investor  
purposes. Reclassification of the land is a long-term financing.  
process in which the CeMat team is supported by  
architects and legal advisors. The objective is to develop  
6. Construction time  
new planning solutions that provide the most beneficial The estimated time needed to proceed from obtaining the  
framework for the future development of CeMat’s land building permit to completion of the construction is  
bank. As a result of the adopted strategy, during the between 18 and 24 months. A residential unit is handed  
period 2021–2025 CeMat successfully obtained over when the customer obtains control of the apartment  
individual zoning decisions for selected plots with a total and payment is made of the entire amount due under the  
area exceeding 20,400 sqm. In parallel, the company is sale agreement, after receipt of a valid occupancy permit  
playing an active role in the consultation and planning for the building.  
process related to the preparation of the new General  
Plan for Warsaw. CeMat is actively contributing to this  
process by submitting formal applications, comments and  
development proposals aimed at supporting the optimal  
long-term use of its site. These proposals provide for a  
balanced mix of residential and service-related functions,  
including offices, small-scale logistics facilities, retail and  
other commercial uses.  
▪
▪
The nature of development activities inherently results in high variability in the revenue structure. With  
residential projects, the development cycle typically involves elevated capital expenditure during the first  
two years, with profit realisation concentrated in the third year upon project completion and unit sales.  
Following the achievement of key project milestones, the Group expects opportunities to enhance the  
value of individual plots within its portfolio. Decisions regarding further development works will be  
assessed on a case-by-case basis, taking into account project-specific risks, timelines, resource  
requirements and the potential for incremental value creation versus current land values. Final investment  
decisions will be guided by profit-on-cost considerations.  
▪
In line with its 2024–2027 strategy, announced in February 2024, CeMat will continue to pursue a dual-  
track business model, focusing on leasing activities to ensure stable cash flows, while selectively  
expanding its development operations to drive long-term value growth.  
FINANCIAL REVIEW  
Income statement  
Revenue of the CeMat Group was DKK 36.1 million in H1 2026 (H1 2025: DKK 19.4 million). The increase  
in revenue mainly resulted from the sale of residential units in Moje Bielany 1, combined with rental  
operations. The Development segment generated revenue of DKK 16.2 million in H1 2026 (H1 2025: nil),  
while revenue from property rental activities increased to DKK 19.9 million (H1 2025: DKK 19.4 million).  
Page 17 of 30  
 
CEMAT A/S INTERIM REPORT, H1 2026, unaudited  
Operating costs were DKK 31.3 million in H1 2026 (H1 2025: DKK 16.8 million). This line item in H1 2026  
includes the changes in inventories of finished goods and work in progress and 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. EBITDA was positive at DKK 4.7 million in H1 2026 (H1 2025: DKK 2.6 million).  
In H1 2026, the Group didn’t recognise any revaluation gain on the investment property, while in H1 2025 a  
gain in the amount of DKK 17.2 million was recognised following the receipt of an individual zoning decision  
permitting residential development.  
Net financials amounted to an expense of DKK 0.7 million in H1 2026 (H1 2025: an expense of DKK 0.9  
million). This consisted mainly of the recognition of interest on 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.  
A net profit of DKK 2.7 million was achieved for the period (H1 2025: a profit of DKK 14.8 million). The  
decrease from DKK 14.8 million in H1 2025 was mainly attributable to the absence of fair value gains related  
to new zoning decisions, which had positively affected the comparative period.  
Cash flow statement and statement of financial position  
Cash flows from operating activities were an outflow of DKK 1.4 million in H1 2026. The negative cash flows  
were driven by a one-off payment of tax related to the in-kind contribution of the land plot to one of the special  
purpose vehicles (SPVs) for development purposes. Additionally, in H1 2026 the Group paid income tax  
related to Moje Bielany 1 sales recognised at the end of 2025.  
Cash flows from investing activities were an outflow of DKK 3.8 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 outflow of DKK 1.8 million. This is a result of a dividend  
payment to non-controlling interests by CeMat '70 S.A. and the acquisition of shares from non-controlling  
interests.  
Assets  
The Group’s non-current assets totalled DKK 222.6 million as at 30 June 2026, consisting of the investment  
property and the right of use. The consolidated current assets as at 30 June 2026 amounted to DKK 119.5  
million, among which the main elements are inventories of DKK 77.1 million, and cash and cash equivalents  
of DKK 33.0 million.  
Equity  
The Group’s equity as at 30 June 2026 amounted to DKK 255.3 million, of which DKK 239.3 million was  
attributable to the shareholders of CeMat A/S, and DKK 16.0 million was attributable to non-controlling  
interests in CeMat '70 S.A. The equity ratio was 75% as at 30 June 2026.  
Liabilities  
The Group’s liabilities as at 30 June 2026 amounted to DKK 86.8 million, consisting of lease liabilities of DKK  
25.5 million, deferred tax liabilities of DKK 37.4 million, trade payables of DKK 2.6 million, and other payables  
of DKK 21.2 million.  
OUTLOOK FOR 2026  
Management’s expectations are as follows:  
▪
▪
Consolidated revenue for the CeMat Group is expected to be DKK 86–88 million in 2026.  
The Group’s EBITDA for 2026 is expected to be in the range of DKK 16.5–17.2 million, compared with  
the outlook of DKK 13.8–14.8 million announced in the 2025 Annual Report.  
Page 18 of 30  
 
CEMAT A/S INTERIM REPORT, H1 2026, unaudited  
▪
▪
▪
EBITDA from the development segment is expected to be in the range of DKK 9.2–9.4 million,  
compared with the previously announced outlook of DKK 6.5–7.0 million.  
EBITDA from the property rental business is projected to reach DKK 7.3–7.8 million, unchanged from  
the previous forecast.  
A positive net result of approximately DKK 9.9–10.9 million is expected for 2026, compared with the  
previously announced outlook of DKK 8.0–9.0 million (before taking into account the valuation of the  
investment property). 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 2026.  
05. 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.  
MAIL 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.  
ANNOUNCEMENTS IN 2026  
8
7
6
5
4
3
2
1
24.03  
18.03  
09.03  
27.02  
27.02  
26.02  
25.02  
20.02  
Course of the Annual General Meeting  
Managers’ transactions  
CeMat A/S acquires right of perpetual usufruct to land plot in Bielany, Warsaw  
Managers’ transactions  
Notice to convene the Annual General Meeting 2026  
Managers’ transactions  
Annual Report 2025  
Financial calendar 2026/2027  
Page 19 of 30  
 
CEMAT A/S INTERIM REPORT, H1 2026, unaudited  
06. 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 2026.  
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 2026 and of the results of the Group’s operations and cash flows for the six  
months ended 30 June 2026.  
In our opinion, the Management’s 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, 26 August 2026
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 20 of 30  
 
CEMAT A/S INTERIM REPORT, H1 2026, unaudited  
07. INCOME STATEMENT  
■ ■  
DKK'000  
H1 2026  
H1 2025  
FY 2025  
Revenue  
36 050
(4 316)
(11 721)
(11 086)
(4 191)
19 436
(4 480)
0
(8 690)
(3 644)
164 662
(8 207)
(92 149)
(17 095)
(7 243)
Raw materials and consumables  
Changes in inventories of finished goods and work in progress  
Other external expenses  
Staff costs  
Operating profit/(loss) (EBITDA)  
4 736
2 622
39 968
Depreciation, amortisation and impairment  
(62)
(29)
(72)
Operating profit/(loss) (EBIT)  
4 674
2 593
39 896
Revaluation of investment property  
Net financials  
(157)
(709)
17 150
(877)
46 003
(1 461)
Profit/(loss) before tax  
Tax on profit/(loss) for the period  
Profit/(loss) for the period  
3 808
(1 075)
2 733
18 866
(4 023)
14 843
84 438
(18 573)
65 865
Distribution of profit/(loss) for the period:  
Parent company shareholders  
Non-controlling interests  
2 436
297
13 767
1 076
61 748
4 117
2 733  
14 843  
65 865  
Earnings per share:  
Earnings per share (DKK)  
Diluted earnings per share (DKK)  
0.01
0.01
0.06
0.06
0.25
0.25
08. STATEMENT OF COMPREHENSIVE INCOME  
■ ■  
DKK'000  
H1 2026  
H1 2025  
FY 2025  
Profit/(loss) for the period  
2 733
14 843
65 865
Items that may be reclassified to profit or loss:  
Foreign exchange adjustment, foreign companies  
Comprehensive income for the period  
(3 928)
(1 195)
1 045
15 888
2 421
68 286
Distribution of comprehensive income for the period:  
Parent company shareholders  
Non-controlling interests  
(1 236)
41
14 727
1 161
63 991
4 295
(1 195)  
15 888  
68 286  
Page 21 of 30  
 
CEMAT A/S INTERIM REPORT, H1 2026, unaudited  
09. STATEMENT OF CASH FLOWS  
■ ■  
DKK'000  
H1 2026 H1 2025 FY 2025  
Operating profit/(loss) (EBIT)  
4 674
2 593
39 896
Depreciation, amortisation and impairment  
Change in net working capital  
Other (deposits, etc.)  
62
8 958
(482)
29
12 936
(87)
72
20 936
(545)
Tax paid/received  
Financial income received  
Financial expenses paid  
(13 823)
168
(943)
(1 386)
(964)
79
(1 010)
13 576
(6 154)
273
(1 918)
52 559
Cash flows from operating activities  
Acquisition of property, plant and equipment  
Capital expenditures, development of the investment property  
Cash flows from investing activities  
(75)
(3 675)
(3 750)
(639)
(1 205)
(1 844)
0
(3 412)
(3 412)
Financed lease repayments  
Loans and credits raised  
(42)
0
(76)
31 935
(79)
34 473
Repayments of loans and credits  
Dividend payment to non-controlling interests  
Acquisition of shares in subsidiaries  
Cash flows from financing activities  
0
(27 556)
(52 845)
(1 368)
(368)
(1 778)
0
0
(257)
(693)
4 046
(19 144)
Change in cash and cash equivalents  
(6 914)
15 778
30 003
Cash and cash equivalents at beginning of period  
Foreign exchange adjustment on cash and cash equivalents  
Cash and cash equivalents at end of period  
40 489
(574)
33 001
10 265
(859)
25 184
10 265
221
40 489
Page 22 of 30  
 
CEMAT A/S INTERIM REPORT, H1 2026, unaudited  
10. BALANCE SHEET, ASSETS  
■ ■  
ASSETS  
DKK'000  
30.06.2026 30.06.2025 31.12.2025  
Investment property  
Plant and machinery right of use  
Property, plant and equipment  
221 953
184
222 137
217 292
245
217 537
221 685
204
221 889
Other non-current receivables  
447
349
952
Financial assets  
447
349
952
Non-current assets  
Inventories  
222 584
77 083
217 886
149 088
222 841
86 953
Trade receivables  
Other receivables  
Prepayments  
4 575
2 113
2 678
9 366
1 232
4 351
0
8 920
1 864
2 345
Receivables  
5 583
13 129
Cash and cash equivalents  
Current assets  
Assets  
33 001
119 450
342 034
25 184
179 855
397 741
40 489
140 571
363 412
Page 23 of 30  
 
CEMAT A/S INTERIM REPORT, H1 2026, unaudited  
11. BALANCE SHEET, EQUITY AND LIABILITIES  
■ ■  
EQUITY AND LIABILITIES  
DKK'000  
30.06.2026 30.06.2025 31.12.2025  
Share capital  
Translation reserve  
Retained earnings  
Equity attributable to parent company shareholders  
4 997
(12 866)
247 129
239 260
4 997
(10 477)
196 623
191 143
4 997
(9 194)
244 553
240 356
Equity attributable to non-controlling interests  
16 009
15 697
16 471
Equity  
255 269
206 840
256 827
Finance lease liabilities  
Other non-current liabilities  
Deferred tax liabilities  
Non-current liabilities  
23 709
6 002
37 397
67 108
27 655
6 259
41 189
75 103
24 283
6 430
47 708
78 421
Due to credit institutions  
Finance lease liabilities  
Trade payables  
Income tax payable  
Other payables  
0
1 833
2 599
143
15 082
19 657
22 501
1 822
2 676
17
88 782
115 798
0
1 862
3 117
3 090
20 095
28 164
Current liabilities  
Total liabilities  
86 765
190 901
397 741
106 585
363 412
Equity and liabilities  
342 034
Page 24 of 30  
 
CEMAT A/S INTERIM REPORT, H1 2026, unaudited  
12. STATEMENT OF CHANGES IN EQUITY  
■ ■  
Equity  
Equity  
attributable to attributable  
Reserve for  
parent  
to non-  
Translation share-based  
Retained  
company  
controlling  
Share capital  
4 997
reserve  
payment  
earnings shareholders  
interests Total equity  
DKK'000  
Equity at 01.01.2026  
(9 194)
0
244 553
240 356
16 471
256 827
Profit/(loss) for the period  
Other comprehensive income  
Comprehensive income  
0
0
0
0
(3 672)
(3 672)
0
0
0
2 436
0
2 436
2 436
(3 672)
(1 236)
297
(256)
41
2 733
(3 928)
(1 195)
Acquisition of non-controlling  
interests  
0
0
0
140
140
(503)
(363)
Equity at 30.06.2026  
4 997
(12 866)
0
247 129
239 260
Equity  
16 009
Equity  
255 269
attributable to attributable  
Reserve for  
parent  
to non-  
Translation share-based  
Retained  
company  
controlling  
Share capital  
4 997
reserve  
payment  
earnings shareholders  
interests Total equity  
DKK'000  
Equity at 01.01.2025  
(11 437)
0
182 127
175 687
15 478
191 165
Profit/(loss) for the period  
Other comprehensive income  
Comprehensive income  
0
0
0
0
960
960
0
0
0
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  
0
0
0
0
0
0
685
44
685
44
(942)
0
(257)
44
Other adjustments  
Equity at 30.06.2025  
4 997
(10 477)
0
196 623
191 143
15 697
206 840
Page 25 of 30  
 
CEMAT A/S INTERIM REPORT, H1 2026, unaudited  
Equity  
attributable attributable  
to parent to non-  
company controlling  
earnings shareholders interests Total equity  
Equity  
Translation  
reserve  
Retained  
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 year  
Other comprehensive income  
Comprehensive income  
0
0
0
0
2 243  
2 243
61 748  
0
61 748  
61 748  
2 243
63 991
4 117  
178
4 295  
65 865  
2 421
68 286
Acquisition of non-controlling  
interests  
Dividend to NCI  
Settlement of the company's social  
benefits fund  
0
0
0
0
0
0
678
0
678
0
(1 598)  
(1 705)
1
(920)
(1 705)  
1
0
0
Equity at 31.12.2025  
4 997  
(9 194)  
244 553  
240 356  
16 471  
256 827  
13. 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 2025, 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 54 of the Annual Report 2025. For information on  
risks, see note 24, pages 68-70, and the section on risk management on pages 22-26 of the Annual Report  
2025.  
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.  
Page 26 of 30  
 
CEMAT A/S INTERIM REPORT, H1 2026, unaudited  
FINANCIAL HIGHLIGHTS AND KEY RATIOS  
The individual calculation formulas are provided in note 1, page 49, of the Annual Report 2025.  
EVENTS AFTER THE REPORTING PERIOD  
None  
PROPERTY, PLANT AND EQUIPMENT  
H1 2026  
Investment  
Investment property, Investment machinery  
property right of use property right of use  
Total Plant and  
Total property,  
plant and  
equipment  
221 889  
(3 334)  
(62)  
Total  
right of use  
DKK’000  
Carrying amount at 1 January 2026  
Foreign exchange adjustments  
Right of use, depreciation  
Additions  
198 020  
(3 069)  
0
23 665  
(262)  
0
221 685  
(3 331)  
0
204  
(3)  
(62)  
45  
0
23 869  
(265)  
(62)  
45  
0
0
45  
(178)  
259  
0
Disposals or liquidation  
(178)  
259  
0
0
0
(178)  
259  
0
0
0
0
Transfer to/from inventories and other assets  
Shortening the leasing period  
Enhancement costs  
Revaluation to market value  
Carrying amount at 30 June 2026  
0
0
0
0
3 675  
0
198 707  
0
3 675  
(157)  
221 953  
0
0
184  
3 675  
(157)  
222 137  
(157)  
23 246  
(157)  
23 430  
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  
DKK’000  
Carrying amount at 1 January 2025  
Foreign exchange adjustments  
Right of use, depreciation  
Additions  
191 833  
1 089  
0
26 295  
218 128  
1 229  
0
23  
(1)  
(29)  
252  
0
26 318  
139  
(29)  
2 882  
0
140  
0
2 630  
(29)  
2 882  
0
0
2 630  
0
Disposals  
0
0
Transfer to/from inventories and other  
Shortening the leasing period  
Enhancement costs  
Revaluation to market value  
Carrying amount at 30 June 2025  
(23 050)  
0
1 205  
17 244  
188 321  
0
0
0
(23 050)  
0
1 205  
17 150  
217 292  
0
0
0
0
0
0
0
(23 050)  
0
1 205  
17 150  
217 537  
(94)  
28 971  
(94)  
29 216  
245  
2025  
Investment  
Total Plant and  
Total property,  
plant and  
equipment  
218 151  
2 328  
Investment property, Investment machinery  
property right of use property right of use  
Total  
right of use  
26 318  
305  
DKK’000  
Carrying amount at 1 January 2025  
Foreign exchange adjustments  
Right of use, depreciation  
Additions  
191 833  
2 023  
0
26 295  
304  
218 128  
2 327  
23  
1
0
0
(72)  
252  
0
(72)  
3 058  
0
(1 257)  
(4 187)  
0
(72)  
3 058  
(1 284)  
(45 521)  
(4 187)  
3 412  
46 003  
221 889  
0
2 806  
0
(1 257)  
(4 187)  
0
2 806  
Disposals  
(1 284)  
(44 263)  
0
3 412  
46 299  
198 020  
(1 284)  
(45 521)  
(4 187)  
3 412  
Transfer to/from inventories and other  
Shortening the leasing period  
Enhancement costs  
Revaluation to market value  
Carrying amount at 31 December 2025  
0
0
0
(297)  
23 665  
46 003  
221 685  
0
204  
(297)  
23 869  
Page 27 of 30  
 
CEMAT A/S INTERIM REPORT, H1 2026, unaudited  
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.  
Property  
H1 2026  
DKK'000  
Management &  
Holding  
Development  
Total  
Sales revenue, solely external  
Raw materials and consumables  
Changes in inventories of finished goods and work in progress  
Other costs  
19 859  
(4 316)  
0
(5 513)  
10 030  
16 191  
0
(11 721)  
0
36 050  
(4 316)  
(11 721)  
(5 513)  
14 500  
GROSS PROFIT  
4 470  
Overheads  
Other income / costs  
EBITDA  
(7 247)  
(120)  
2 664  
(2 606)  
208  
2 072  
(9 853)  
88  
4 736  
Depreciation, amortisation and impairment  
(62)  
0
(62)  
EBIT  
2 602  
2 072  
4 674  
Revaluation investment property  
Net result on financial activities  
PROFIT (LOSS) BEFORE TAX  
(157)  
(716)  
1 729  
0
7
(157)  
(709)  
3 808  
2 079  
Tax on profit/(loss) including deferred tax  
(591)  
(484)  
(1 075)  
PROFIT (LOSS) FOR THE PERIOD  
1 138  
1 595  
2 733  
Property  
Management &  
Holding  
H1 2025  
DKK'000  
Development*  
Total  
Sales revenue  
Raw materials and consumables  
Changes in inventories of finished goods and work in progress  
Other costs  
19 430  
(4 480)  
0
(4 947)  
10 004  
6
0
0
0
6
19 436  
(4 480)  
0
(4 947)  
10 010  
GROSS PROFIT  
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  
Page 28 of 30  
 
CEMAT A/S INTERIM REPORT, H1 2026, unaudited  
Property  
2025  
DKK'000  
Management &  
Holding  
Development  
Total  
Sales revenue, solely external  
Raw materials and consumables  
Changes in inventories of finished goods and work in progress  
Other costs  
39 314  
(8 207)  
0
(9 059)  
22 048  
125 348  
0
(92 149)  
0
164 662  
(8 207)  
(92 149)  
(9 059)  
55 247  
GROSS PROFIT  
33 199  
Overheads  
Other income / costs  
EBITDA  
(13 655)  
(214)  
(1 411)  
0
31 788  
(15 066)  
(214)  
39 968  
8 180  
Depreciation, amortisation and impairment  
(72)  
0
(72)  
EBIT  
8 108  
31 788  
39 896  
Revaluation investment property  
Net result on financial activities  
PROFIT (LOSS) BEFORE TAX  
46 003  
(1 295)  
52 816  
0
(166)  
31 622  
46 003  
(1 461)  
84 438  
Tax on profit/(loss) including deferred tax  
(11 860)  
(6 713)  
(18 573)  
PROFIT (LOSS) FOR THE PERIOD  
40 956  
24 909  
65 865  
* 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  
Rent  
Service charge  
Utilities  
Development  
H1 2026  
11 466  
3 712  
4 680  
16 191  
36 050  
H1 2025  
11 112  
4 047  
4 277  
6
FY 2025  
22 152  
7 986  
9 176  
125 348  
164 662  
19 436  
Page 29 of 30  
 
CEMAT A/S INTERIM REPORT, H1 2026, 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 30 of 30