MSE:MSC Balance Sheet

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

Millions EUR. 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
Property, Plant & Equipment	9.92	10	11.47	11.57	12.25
Cash & Equivalents	0.72	0.56	0.75	0.64	0.58
Accounts Receivable	0.11	0.19	0.15	0.13	0.21
Other Current Assets	-	-	0	0	0
Total Assets	10.75	10.75	12.38	12.34	13.04
Accounts Payable	0.19	0.11	0.06	0.06	0.04
Accrued Expenses	-	-	0.11	0.08	0.16
Current Income Taxes Payable	0.08	0.12	0.13	0.12	0.1
Current Unearned Revenue	-	-	0.02	0.03	0.06
Long-Term Deferred Tax Liabilities	1	1	1.14	1.14	1.22
Total Liabilities	1.27	1.23	1.45	1.43	1.58
Common Stock	1.94	1.94	1.94	1.94	1.94
Additional Paid-In Capital	2.88	2.88	2.88	2.88	2.88
Retained Earnings	1.13	1.17	1.24	1.24	1.27
Comprehensive Income & Other	3.53	3.53	4.87	4.86	5.38
Shareholders' Equity	9.48	9.52	10.92	10.91	11.46
Total Liabilities & Equity	10.75	10.75	12.38	12.34	13.04
Net Cash (Debt)	0.72	0.56	0.75	0.64	0.58
Net Cash (Debt) Growth	29.40%	-25.40%	17.98%	9.79%	127.02%
Net Cash Per Share	0.04	0.03	0.04	0.03	0.03
Filing Date Shares Outstanding	19.38	19.38	19.38	19.38	19.38
Total Common Shares Outstanding	19.38	19.38	19.38	19.38	19.38
Book Value Per Share	0.49	0.49	0.56	0.56	0.59
Tangible Book Value	9.48	9.52	10.92	10.91	11.46
Tangible Book Value Per Share	0.49	0.49	0.56	0.56	0.59
Land	-	-	11.84	11.84	12.44