Monsenso Balance Sheet

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

Millions DKK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Cash & Equivalents	0.05	1.86	1.81	0.57	7.77
Cash & Short-Term Investments	0.05	1.86	1.81	0.57	7.77
Cash Growth	-97.10%	2.70%	216.78%	-92.63%	-37.70%
Accounts Receivable	3.15	4.31	2.11	0.93	1.08
Other Receivables	0.47	0.48	0.57	1.18	2.54
Receivables	3.62	4.79	2.68	2.11	3.62
Prepaid Expenses	0.14	0.13	0.19	0.36	0.27
Total Current Assets	3.82	6.78	4.68	3.04	11.66
Property, Plant & Equipment	-	-	-	-	0.01
Other Intangible Assets	0.21	0.35	0.49	0.41	0.74
Long-Term Deferred Charges	8.92	11.26	13.5	15.31	14.5
Other Long-Term Assets	0.1	0.1	0.21	0.11	0.14
Total Assets	13.05	18.49	18.89	18.87	27.05
Accounts Payable	0.52	0.62	0.67	0.34	0.28
Current Portion of Long-Term Debt	0.19	-	-	-	-
Other Current Liabilities	3.07	3.09	6.81	3.25	5.33
Total Current Liabilities	3.79	3.71	7.48	3.59	5.61
Long-Term Debt	1.65	-	-	-	-
Other Long-Term Liabilities	0.64	0.61	0.54	0.53	-
Total Liabilities	6.07	4.33	8.01	4.12	5.61
Common Stock	6.68	6.66	3.06	2.57	2.32
Retained Earnings	0.24	7.44	7.76	12.13	19.07
Comprehensive Income & Other	0.06	0.06	0.06	0.06	0.06
Shareholders' Equity	6.98	14.16	10.87	14.76	21.44
Total Liabilities & Equity	13.05	18.49	18.89	18.87	27.05
Total Debt	1.84	-	-	-	-
Net Cash (Debt)	-1.79	1.86	1.81	0.57	7.77
Net Cash Growth	-	2.70%	216.78%	-92.63%	-37.70%
Net Cash Per Share	-0.03	0.04	0.06	0.02	0.57
Filing Date Shares Outstanding	66.77	66.64	30.56	25.65	23.15
Total Common Shares Outstanding	66.77	66.64	30.56	25.65	23.15
Working Capital	0.04	3.07	-2.79	-0.55	6.05
Book Value Per Share	0.10	0.21	0.36	0.58	0.93
Tangible Book Value	6.77	13.82	10.38	14.35	20.7
Tangible Book Value Per Share	0.10	0.21	0.34	0.56	0.89
Machinery	-	-	0.06	0.06	0.06