Income Statement
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
2952M |
2546M |
1797M |
-36M |
2272M |
Minority
Interest
|
-288M |
-177M |
-342M |
3237M |
3425M |
Net
Income
|
1986M |
1649M |
1214M |
-55M |
1401M |
Selling
General
Administrative
|
143M |
122M |
101M |
104M |
116M |
Gross
Profit
|
5477M |
6538M |
5434M |
5011M |
6362M |
Reconciled
Depreciation
|
10M |
12M |
1462M |
2839M |
1658M |
Ebit
|
3744M |
4878M |
2101M |
2002M |
2863M |
Ebitda
|
5198M |
4890M |
3872M |
4841M |
4666M |
Depreciation
And
Amortization
|
1454M |
12M |
1771M |
2839M |
1803M |
Operating
Income
|
3744M |
4878M |
2101M |
2002M |
2863M |
Other
Operating
Expenses
|
18873M |
30379M |
20061M |
13381M |
20109M |
Interest
Expense
|
796M |
581M |
516M |
524M |
669M |
Tax
Provision
|
768M |
697M |
358M |
19M |
476M |
Interest
Income
|
190M |
67M |
19M |
17M |
26M |
Net
Interest
Income
|
-504M |
-674M |
-400M |
-531M |
-770M |
Income
Tax
Expense
|
768M |
697M |
358M |
19M |
476M |
Total
Revenue
|
22617M |
33965M |
22140M |
15345M |
23035M |
Total
Operating
Expenses
|
1733M |
2952M |
3355M |
3047M |
3436M |
Cost
Of
Revenue
|
17140M |
27427M |
16706M |
10334M |
16673M |
Total
Other
Income
Expense
Net
|
-792M |
-2332M |
-304M |
-2038M |
-591M |
Net
Income
From
Continuing
Ops
|
2274M |
1849M |
1439M |
-55M |
1796M |
Net
Income
Applicable
To
Common
Shares
|
- |
1649M |
1214M |
-347M |
1401M |
Balance Sheet
(Currency in EUR)
Breakdown |
31-12-2024
|
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
Total
Assets
|
40836M |
37893M |
40390M |
38249M |
39545M |
Intangible
Assets
|
5980M |
3039M |
2974M |
2784M |
2683M |
Other
Current
Assets
|
3841M |
103M |
5801M |
140M |
4835M |
Total
Liab
|
29183M |
25964M |
30411M |
29376M |
28280M |
Total
Stockholder
Equity
|
9478M |
9448M |
7574M |
5889M |
8028M |
Other
Current
Liab
|
3467M |
1636M |
3046M |
38M |
53M |
Common
Stock
|
- |
970M |
970M |
970M |
970M |
Capital
Stock
|
- |
970M |
970M |
970M |
970M |
Retained
Earnings
|
- |
1986M |
1649M |
1214M |
-347M |
Good
Will
|
- |
2930M |
2998M |
2950M |
2892M |
Other
Assets
|
- |
- |
2895M |
3010M |
2652M |
Cash
|
5626M |
3686M |
3985M |
3965M |
3927M |
Cash
And
Equivalents
|
- |
- |
1341M |
1729M |
1941M |
Total
Current
Liabilities
|
8229M |
7090M |
9779M |
9322M |
9250M |
Current
Deferred
Revenue
|
- |
163M |
- |
4225M |
4154M |
Net
Debt
|
-5626M |
12275M |
12275M |
12728M |
13422M |
Short
Term
Debt
|
- |
2535M |
2262M |
1652M |
2525M |
Short
Long
Term
Debt
|
- |
2363M |
2085M |
1456M |
2313M |
Short
Long
Term
Debt
Total
|
- |
15961M |
16260M |
16693M |
17349M |
Other
Stockholder
Equity
|
9478M |
1616M |
1958M |
2390M |
3954M |
Property
Plant
Equipment
|
- |
- |
18541M |
17816M |
17516M |
Total
Current
Assets
|
10745M |
8629M |
12022M |
10992M |
12954M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
471M |
138M |
408M |
395M |
558M |
Net
Receivables
|
3841M |
3448M |
6006M |
6009M |
3553M |
Long
Term
Debt
|
- |
12129M |
12689M |
13716M |
13499M |
Inventory
|
807M |
1254M |
1828M |
878M |
519M |
Accounts
Payable
|
4762M |
2756M |
4471M |
3407M |
2518M |
Accumulated
Other
Comprehensive
Income
|
- |
4876M |
2997M |
1315M |
3451M |
Non
Currrent
Assets
Other
|
811M |
106M |
1093M |
811M |
1249M |
Non
Current
Assets
Total
|
30091M |
29264M |
28368M |
27257M |
26591M |
Capital
Lease
Obligations
|
- |
1463M |
1486M |
1521M |
1537M |
Long
Term
Debt
Total
|
- |
- |
13999M |
15044M |
14826M |
Cash Flow
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Investments
|
-775M |
1155M |
-135M |
217M |
62M |
Total
Cashflows
From
Investing
Activities
|
- |
-1486M |
1896M |
-1142M |
-1456M |
Total
Cash
From
Financing
Activities
|
-2263M |
-2545M |
-2851M |
-388M |
-1599M |
Net
Income
|
1986M |
1480M |
1797M |
-36M |
2272M |
Change
In
Cash
|
-299M |
773M |
38M |
1242M |
969M |
Begin
Period
Cash
Flow
|
3985M |
2208M |
3927M |
2685M |
1716M |
End
Period
Cash
Flow
|
3686M |
2981M |
3965M |
3927M |
2685M |
Total
Cash
From
Operating
Activities
|
4857M |
2163M |
1001M |
3432M |
4021M |
Depreciation
|
1454M |
12M |
1462M |
2839M |
1658M |
Other
Cashflows
From
Investing
Activities
|
- |
-1421M |
61M |
51M |
88M |
Dividends
Paid
|
-1454M |
1164M |
1707M |
1802M |
1901M |
Change
To
Inventory
|
370M |
-578M |
-243M |
249M |
32M |
Sale
Purchase
Of
Stock
|
-20M |
-503M |
-29M |
-171M |
-405M |
Other
Cashflows
From
Financing
Activities
|
-145M |
1504M |
-1115M |
-3231M |
-7544M |
Capital
Expenditures
|
2424M |
5M |
1204M |
1474M |
1849M |
Change
In
Working
Capital
|
828M |
173M |
-1117M |
788M |
545M |
Other
Non
Cash
Items
|
589M |
498M |
-1141M |
-159M |
-454M |
Free
Cash
Flow
|
2433M |
2158M |
-203M |
1958M |
2172M |