NEXTED GROUP LIMITED — Capital/Financing Update 2012

Dec 18, 2012

DGI HOLDINGS LTD

1. PRO-FORMA BALANCE SHEET

1.1 Statement of financial position (unaudited)

Note Current assets Cash and cash equivalents 1 DGI Business 2 Total assets Current liabilities Unsecured creditors (cost of reconstruction) 3 Total liabilities Net assets / (liabilities) Equity Issued capital Reserves Accumulated losses Total equity / (deficit) Notes : 1The movement in the cash assets is reconciled as follows: Opening balance First Placement of Shares and Options at $0.001 each Second Placement of Shares at $0.01 each Repayment of conditional loan arranged by the Syndicate to enable the Company to satisfy its obligations under the DoCA Closing balance	Pro-forma after Capital Raising Pro-forma $ 1,245,000 50,000
	1,295,000
	160,000
	160,000
	1,135,000
	25,971,311 116,130 (24,952,441)
	1,135,000
	$ 0 120,000 1,700,000 (575,000) 1,245,000

2 The value of the DGI business is estimated by the Directors to be $50,000 and is subject to audit verification.

3 This amount excludes the payment made by the Company in connection with the Proposal and the effectuation of the DoCA of $575,000, but includes estimated accrued expenses of the Offers. Refer to Section 11 of the Prospectus dated 26 October 2012 for details of the $575,000 loan advanced to the Company to satisfy approved creditors’ claims under the Creditors’ Trust Deed.