Income Statement
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
15.259M |
10.785M |
13.845M |
9.623M |
5.008M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
12.063M |
7.686M |
8.543M |
1.029M |
0.893M |
Selling
General
Administrative
|
1.126M |
0.968M |
2.678M |
36.467M |
37.221M |
Gross
Profit
|
190.793M |
155.463M |
131.867M |
128.919M |
125.031M |
Reconciled
Depreciation
|
- |
- |
- |
- |
- |
Ebit
|
24.055M |
12.649M |
18.478M |
15.481M |
11.633M |
Ebitda
|
38.673M |
27.316M |
30.093M |
26.328M |
23.34M |
Depreciation
And
Amortization
|
14.618M |
14.667M |
11.615M |
10.847M |
11.707M |
Operating
Income
|
24.24M |
14.322M |
12.516M |
17.167M |
13.154M |
Other
Operating
Expenses
|
375.46M |
333.328M |
269.028M |
246.816M |
241.764M |
Interest
Expense
|
7.938M |
4.778M |
4.144M |
5.296M |
6.114M |
Tax
Provision
|
- |
2.453M |
5.128M |
2.478M |
- |
Interest
Income
|
- |
2.625M |
1.937M |
7.48M |
- |
Net
Interest
Income
|
- |
- |
- |
- |
- |
Income
Tax
Expense
|
2.422M |
2.453M |
5.128M |
2.478M |
1.451M |
Total
Revenue
|
401.256M |
345.903M |
282.033M |
264.68M |
255.033M |
Total
Operating
Expenses
|
164.997M |
142.888M |
118.862M |
111.055M |
111.762M |
Cost
Of
Revenue
|
210.463M |
190.44M |
150.166M |
135.761M |
130.002M |
Total
Other
Income
Expense
Net
|
-8.981M |
-3.537M |
1.329M |
-7.544M |
-8.146M |
Net
Income
From
Continuing
Ops
|
- |
- |
- |
- |
- |
Net
Income
Applicable
To
Common
Shares
|
- |
7.686M |
8.543M |
1.029M |
- |
Balance Sheet
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
327.752M |
319.444M |
285.323M |
226.297M |
237.773M |
Intangible
Assets
|
28.62M |
26.752M |
24.566M |
22.487M |
22.595M |
Other
Current
Assets
|
- |
1.074M |
0.268M |
1.022M |
- |
Total
Liab
|
253.842M |
219.969M |
193.752M |
170.607M |
183.933M |
Total
Stockholder
Equity
|
73.91M |
99.475M |
91.571M |
55.69M |
53.84M |
Other
Current
Liab
|
61.016M |
54.341M |
0.156M |
40.355M |
48.76M |
Common
Stock
|
5.709M |
5.709M |
5.709M |
4.948M |
4.91M |
Capital
Stock
|
- |
- |
- |
- |
- |
Retained
Earnings
|
12.063M |
7.686M |
8.543M |
1.029M |
-27.714M |
Good
Will
|
14.744M |
22M |
24.297M |
10.428M |
12.882M |
Other
Assets
|
- |
24.153M |
22.087M |
24.282M |
- |
Cash
|
60.76M |
56.213M |
58.709M |
30.56M |
19.271M |
Cash
And
Equivalents
|
- |
56.213M |
58.709M |
30.56M |
- |
Total
Current
Liabilities
|
180.544M |
182.012M |
150.359M |
129.401M |
158.698M |
Current
Deferred
Revenue
|
- |
- |
39.801M |
- |
- |
Net
Debt
|
43.465M |
57.252M |
60.505M |
71.479M |
77.758M |
Short
Term
Debt
|
38.407M |
52.734M |
50.503M |
39.332M |
58.321M |
Short
Long
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
Total
|
104.225M |
113.465M |
119.214M |
102.039M |
97.029M |
Other
Stockholder
Equity
|
56.138M |
86.08M |
77.319M |
49.713M |
76.644M |
Property
Plant
Equipment
|
- |
32.542M |
27.644M |
23.421M |
- |
Total
Current
Assets
|
221.077M |
210.694M |
183.633M |
141.355M |
152.965M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
1.59M |
2.115M |
1.694M |
2.371M |
2.016M |
Net
Receivables
|
- |
54.586M |
38.636M |
36.428M |
- |
Long
Term
Debt
|
- |
26.138M |
37.544M |
40.823M |
- |
Inventory
|
81.004M |
71.22M |
61.132M |
48.4M |
54.796M |
Accounts
Payable
|
81.121M |
74.937M |
59.899M |
49.714M |
51.617M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
- |
Non
Currrent
Assets
Other
|
3.642M |
5.344M |
3.573M |
5.612M |
4.057M |
Non
Current
Assets
Total
|
106.675M |
108.75M |
101.69M |
84.942M |
84.808M |
Capital
Lease
Obligations
|
- |
- |
- |
- |
- |
Long
Term
Debt
Total
|
- |
26.197M |
38.029M |
41.258M |
- |
Cash Flow
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Investments
|
- |
- |
- |
- |
- |
Total
Cashflows
From
Investing
Activities
|
- |
-17.181M |
-15.353M |
-12.712M |
- |
Total
Cash
From
Financing
Activities
|
-4.948M |
-7.041M |
35.646M |
3.269M |
-0.756M |
Net
Income
|
15.259M |
10.785M |
13.845M |
4.352M |
2.854M |
Change
In
Cash
|
4.547M |
-2.496M |
28.149M |
11.289M |
8.968M |
Begin
Period
Cash
Flow
|
56.213M |
58.709M |
30.56M |
19.271M |
10.303M |
End
Period
Cash
Flow
|
60.76M |
56.213M |
58.709M |
30.56M |
19.271M |
Total
Cash
From
Operating
Activities
|
31.37M |
21.726M |
7.856M |
20.732M |
21.83M |
Depreciation
|
14.618M |
14.667M |
11.615M |
10.847M |
11.707M |
Other
Cashflows
From
Investing
Activities
|
- |
-3.2M |
-3.199M |
-1.036M |
- |
Dividends
Paid
|
2.306M |
2.563M |
53.333M |
- |
- |
Change
To
Inventory
|
-12.456M |
-10.366M |
-9.703M |
5.678M |
-8.005M |
Sale
Purchase
Of
Stock
|
-0.002M |
-0.128M |
-0.375M |
0M |
- |
Other
Cashflows
From
Financing
Activities
|
0.113M |
56.443M |
54.028M |
62.11M |
83.872M |
Capital
Expenditures
|
16.103M |
13.981M |
12.154M |
11.676M |
11.71M |
Change
In
Working
Capital
|
-0.671M |
0.293M |
-10.651M |
0.709M |
5.722M |
Other
Non
Cash
Items
|
9.71M |
-4.019M |
-6.953M |
4.824M |
1.547M |
Free
Cash
Flow
|
15.267M |
7.745M |
-4.298M |
9.056M |
10.12M |