Monsenso Balance Sheet

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

Millions DKK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	1.38	1.86	1.81	0.57	7.77	12.46
Cash & Short-Term Investments	1.38	1.86	1.81	0.57	7.77	12.46
Cash Growth	-76.87%	2.70%	216.78%	-92.63%	-37.70%	5565.00%
Accounts Receivable	1.55	4.31	2.11	0.93	1.08	3.65
Other Receivables	0.76	0.48	0.57	1.18	2.54	1.15
Receivables	2.31	4.79	2.68	2.11	3.62	4.8
Prepaid Expenses	0.21	0.13	0.19	0.36	0.27	0.36
Total Current Assets	3.91	6.78	4.68	3.04	11.66	17.79
Property, Plant & Equipment	0.1	-	-	-	0.01	0.02
Other Intangible Assets	0.28	0.35	0.49	0.41	0.74	1.63
Long-Term Deferred Charges	10.2	11.26	13.5	15.31	14.5	9.02
Other Long-Term Assets	-	0.1	0.21	0.11	0.14	0.14
Total Assets	14.48	18.49	18.89	18.87	27.05	28.6
Accounts Payable	0.4	0.62	0.67	0.34	0.28	0.56
Other Current Liabilities	3.1	3.09	6.81	3.25	5.33	9.39
Total Current Liabilities	3.5	3.71	7.48	3.59	5.61	9.95
Other Long-Term Liabilities	0.63	0.61	0.54	0.53	-	-
Total Liabilities	4.13	4.33	8.01	4.12	5.61	9.95
Common Stock	6.68	6.66	3.06	2.57	2.32	1.33
Retained Earnings	3.62	7.44	7.76	12.13	19.07	17.27
Comprehensive Income & Other	0.06	0.06	0.06	0.06	0.06	0.06
Shareholders' Equity	10.35	14.16	10.87	14.76	21.44	18.65
Total Liabilities & Equity	14.48	18.49	18.89	18.87	27.05	28.6
Net Cash (Debt)	1.38	1.86	1.81	0.57	7.77	12.46
Net Cash Growth	-76.87%	2.70%	216.78%	-92.63%	-37.70%	-
Net Cash Per Share	0.02	0.04	0.06	0.02	0.57	1.08
Filing Date Shares Outstanding	74.6	66.64	30.56	25.65	23.15	13.3
Total Common Shares Outstanding	74.6	66.64	30.56	25.65	23.15	13.3
Working Capital	0.41	3.07	-2.79	-0.55	6.05	7.84
Book Value Per Share	0.14	0.21	0.36	0.58	0.93	1.40
Tangible Book Value	10.08	13.82	10.38	14.35	20.7	17.02
Tangible Book Value Per Share	0.14	0.21	0.34	0.56	0.89	1.28
Machinery	-	0.06	0.06	0.06	0.06	0.06

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.