Income Statement
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
-0.545M |
1.686M |
1.477M |
-1.754M |
0.144M |
Minority
Interest
|
- |
- |
-0.011M |
-0.115M |
-0.077M |
Net
Income
|
-0.177M |
1.345M |
1.271M |
-1.836M |
0.135M |
Selling
General
Administrative
|
- |
6.493M |
4.804M |
4.254M |
- |
Gross
Profit
|
11.951M |
10.816M |
8.758M |
5.557M |
3.604M |
Reconciled
Depreciation
|
0.584M |
0.481M |
0.407M |
0.436M |
0.562M |
Ebit
|
-0.288M |
1.832M |
1.623M |
-1.57M |
0.303M |
Ebitda
|
0.296M |
2.313M |
2.03M |
-1.135M |
0.865M |
Depreciation
And
Amortization
|
0.584M |
0.481M |
0.407M |
0.436M |
0.562M |
Operating
Income
|
0.264M |
1.501M |
1.547M |
-1.116M |
0.238M |
Other
Operating
Expenses
|
11.076M |
9.177M |
7.051M |
6.544M |
2.913M |
Interest
Expense
|
0.058M |
0.053M |
0.068M |
0.077M |
0.087M |
Tax
Provision
|
-0.368M |
0.341M |
0.195M |
0.133M |
0.009M |
Interest
Income
|
0M |
0.186M |
0.01M |
0.002M |
0.001M |
Net
Interest
Income
|
-0.059M |
-0.053M |
-0.058M |
-0.079M |
-0.086M |
Income
Tax
Expense
|
-0.368M |
0.341M |
0.195M |
0.133M |
0.009M |
Total
Revenue
|
11.539M |
10.77M |
8.675M |
5.535M |
3.232M |
Total
Operating
Expenses
|
11.487M |
9.223M |
7.133M |
6.566M |
3.285M |
Cost
Of
Revenue
|
-0.411M |
-0.046M |
-0.082M |
-0.022M |
-0.372M |
Total
Other
Income
Expense
Net
|
-0.81M |
0.185M |
-0.07M |
-0.638M |
-0.094M |
Net
Income
From
Continuing
Ops
|
-0.177M |
1.345M |
1.282M |
-1.887M |
0.135M |
Net
Income
Applicable
To
Common
Shares
|
- |
1.345M |
1.271M |
-1.836M |
-0.266M |
Balance Sheet
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
5.525M |
5.872M |
5.312M |
4.568M |
5.763M |
Intangible
Assets
|
0.638M |
0.696M |
0.908M |
1.111M |
1.37M |
Other
Current
Assets
|
0M |
-0M |
-0M |
- |
0M |
Total
Liab
|
3.076M |
3.184M |
3.063M |
3.51M |
2.285M |
Total
Stockholder
Equity
|
2.449M |
2.687M |
2.287M |
1.173M |
3.479M |
Other
Current
Liab
|
1.398M |
1.441M |
1.286M |
1.219M |
-0M |
Common
Stock
|
0.375M |
0.375M |
0.375M |
0.375M |
0.375M |
Capital
Stock
|
0.375M |
0.375M |
0.375M |
0.375M |
0.375M |
Retained
Earnings
|
-0.177M |
1.345M |
1.199M |
-1.836M |
0.019M |
Good
Will
|
- |
- |
- |
- |
- |
Other
Assets
|
-0M |
0.357M |
0.534M |
0.705M |
0.831M |
Cash
|
0.497M |
0.695M |
0.522M |
0.207M |
0.043M |
Cash
And
Equivalents
|
- |
- |
- |
0.207M |
- |
Total
Current
Liabilities
|
2.446M |
2.256M |
1.802M |
2.323M |
2.111M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
0.585M |
Net
Debt
|
1.021M |
0.88M |
1.202M |
2.066M |
1.259M |
Short
Term
Debt
|
1.047M |
0.816M |
0.516M |
1.104M |
1.198M |
Short
Long
Term
Debt
|
1.047M |
0.816M |
0.516M |
1.104M |
1.198M |
Short
Long
Term
Debt
Total
|
1.518M |
1.575M |
1.724M |
2.273M |
1.302M |
Other
Stockholder
Equity
|
2.252M |
0.967M |
0.714M |
2.635M |
3.085M |
Property
Plant
Equipment
|
- |
0.003M |
0.005M |
0.005M |
0.007M |
Total
Current
Assets
|
3.634M |
4.291M |
3.608M |
2.42M |
1.303M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
0.022M |
0.018M |
0.057M |
0.057M |
0.228M |
Net
Receivables
|
2.806M |
3.158M |
2.929M |
2.05M |
2.676M |
Long
Term
Debt
|
0.471M |
0.759M |
1.208M |
1.169M |
0.104M |
Inventory
|
- |
- |
- |
- |
- |
Accounts
Payable
|
- |
- |
0.019M |
0.006M |
0.329M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
- |
Non
Currrent
Assets
Other
|
0.087M |
0.055M |
0.099M |
0.112M |
0.229M |
Non
Current
Assets
Total
|
1.891M |
1.581M |
1.704M |
2.148M |
4.46M |
Capital
Lease
Obligations
|
- |
- |
- |
- |
- |
Long
Term
Debt
Total
|
- |
0.759M |
1.208M |
1.169M |
- |
Cash Flow
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Investments
|
-0.573M |
-0.746M |
0.037M |
-0.119M |
0.428M |
Total
Cashflows
From
Investing
Activities
|
- |
-0.746M |
-0.166M |
-0.371M |
0.001M |
Total
Cash
From
Financing
Activities
|
-0.688M |
-0.466M |
-0.597M |
0.373M |
-0.415M |
Net
Income
|
-0.545M |
1.686M |
1.477M |
-1.754M |
0.135M |
Change
In
Cash
|
-0.197M |
0.173M |
0.314M |
-0.037M |
-0.051M |
Begin
Period
Cash
Flow
|
0.695M |
0.522M |
0.207M |
0.245M |
0.094M |
End
Period
Cash
Flow
|
0.497M |
0.695M |
0.522M |
0.207M |
0.043M |
Total
Cash
From
Operating
Activities
|
1.064M |
1.385M |
1.077M |
-0.04M |
0.344M |
Depreciation
|
0.584M |
0.481M |
0.407M |
0.436M |
0.562M |
Other
Cashflows
From
Investing
Activities
|
- |
-0.478M |
0.037M |
0M |
0M |
Dividends
Paid
|
0.506M |
0.812M |
0.539M |
- |
- |
Change
To
Inventory
|
- |
- |
- |
- |
0M |
Sale
Purchase
Of
Stock
|
-0.301M |
-0.466M |
-0.571M |
-0.513M |
-0.249M |
Other
Cashflows
From
Financing
Activities
|
-0.029M |
0.782M |
0.655M |
1.364M |
0.284M |
Capital
Expenditures
|
0.556M |
0.268M |
0.203M |
0.251M |
0.428M |
Change
In
Working
Capital
|
0.733M |
-0.615M |
-0.896M |
0.641M |
-0.419M |
Other
Non
Cash
Items
|
0.293M |
-0.167M |
0.089M |
0.637M |
0.066M |
Free
Cash
Flow
|
0.508M |
1.117M |
0.874M |
-0.291M |
-0.083M |