Stenocare 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	2019 - 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	2019 - 2020
Cash & Equivalents	4.87	1.38	9.5	4.43	11.72	26.36	Upgrade
Cash & Short-Term Investments	4.87	1.38	9.5	4.43	11.72	26.36	Upgrade
Cash Growth	3072.56%	-85.47%	114.45%	-62.21%	-55.54%	21.33%	Upgrade
Accounts Receivable	1.79	1.29	2.37	3.62	-	0.11	Upgrade
Other Receivables	0.95	1.27	1.54	2.68	1.84	1.35	Upgrade
Receivables	2.74	2.56	3.92	6.31	1.84	1.46	Upgrade
Inventory	0.34	0.32	0.05	0.73	-	-	Upgrade
Prepaid Expenses	0.04	0.21	0.06	0.31	0.15	0.21	Upgrade
Total Current Assets	8.52	5	14.85	13.13	15.09	29.24	Upgrade
Property, Plant & Equipment	0.07	13.96	22.77	25.98	28.36	26.65	Upgrade
Long-Term Investments	-	-	-	-	-	0	Upgrade
Other Long-Term Assets	0.01	0.48	0.49	0.49	0.49	0.49	Upgrade
Total Assets	8.6	19.44	38.12	39.6	43.94	56.39	Upgrade
Accounts Payable	0.4	2.63	1.48	3.01	1.19	2.62	Upgrade
Short-Term Debt	-	-	-	5.77	-	-	Upgrade
Current Portion of Long-Term Debt	1.76	1.05	8.31	-	-	-	Upgrade
Current Portion of Leases	0.03	0.45	0.44	0.42	0.25	-	Upgrade
Current Unearned Revenue	1.39	1.4	-	-	-	-	Upgrade
Other Current Liabilities	1.62	14.92	1.14	1.55	1.26	1.2	Upgrade
Total Current Liabilities	5.2	20.45	11.36	10.75	2.71	3.82	Upgrade
Long-Term Debt	1.04	1.97	-	3.44	-	-	Upgrade
Long-Term Leases	-	0.49	0.94	1.27	0.99	-	Upgrade
Other Long-Term Liabilities	0.08	-	-	-	-	-	Upgrade
Total Liabilities	6.32	22.91	12.3	15.46	3.69	3.82	Upgrade
Common Stock	3.07	1.62	1.47	0.93	0.93	0.93	Upgrade
Retained Earnings	-0.79	-5.09	24.35	23.21	39.31	51.64	Upgrade
Shareholders' Equity	2.29	-3.47	25.82	24.14	40.24	52.57	Upgrade
Total Liabilities & Equity	8.6	19.44	38.12	39.6	43.94	56.39	Upgrade
Total Debt	2.83	3.95	9.68	10.9	1.24	-	Upgrade
Net Cash (Debt)	2.04	-2.57	-0.18	-6.47	10.48	26.36	Upgrade
Net Cash Growth	-	-	-	-	-60.25%	369.65%	Upgrade
Net Cash Per Share	0.08	-0.13	-0.01	-0.57	0.90	2.50	Upgrade
Filing Date Shares Outstanding	38.2	19.98	18.14	11.42	11.41	11.4	Upgrade
Total Common Shares Outstanding	38.2	19.98	18.14	11.42	11.41	11.4	Upgrade
Working Capital	3.33	-15.45	3.49	2.38	12.38	25.42	Upgrade
Book Value Per Share	0.06	-0.17	1.42	2.11	3.53	4.61	Upgrade
Tangible Book Value	2.29	-3.47	25.82	24.14	40.24	52.57	Upgrade
Tangible Book Value Per Share	0.06	-0.17	1.42	2.11	3.53	4.61	Upgrade
Machinery	-	28.82	28.78	-	-	-	Upgrade
Leasehold Improvements	-	1.83	1.83	-	-	-	Upgrade

Source: S&P Global Market Intelligence. Standard template. Financial Sources.