Income Statement
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
0.246M |
1.067M |
0.85M |
0.214M |
0.406M |
Minority
Interest
|
-0.017M |
-0.017M |
0M |
0.137M |
0.135M |
Net
Income
|
0.128M |
0.896M |
0.693M |
0.181M |
0.332M |
Selling
General
Administrative
|
0.236M |
0.214M |
0.197M |
0.205M |
0.259M |
Gross
Profit
|
10.187M |
10.153M |
8.671M |
7.205M |
10.492M |
Reconciled
Depreciation
|
1.857M |
1.661M |
1.467M |
1.463M |
1.505M |
Ebit
|
0.61M |
1.195M |
1.087M |
0.474M |
0.803M |
Ebitda
|
2.467M |
2.856M |
2.554M |
1.937M |
2.308M |
Depreciation
And
Amortization
|
1.857M |
1.661M |
1.467M |
1.463M |
1.505M |
Operating
Income
|
0.749M |
1.322M |
1.081M |
0.412M |
0.757M |
Other
Operating
Expenses
|
16.636M |
17.023M |
17.101M |
16.215M |
19.526M |
Interest
Expense
|
0.394M |
0.207M |
0.169M |
0.07M |
0.396M |
Tax
Provision
|
0.101M |
0.154M |
0.157M |
0.031M |
0.069M |
Interest
Income
|
0.005M |
0.194M |
0.008M |
0.004M |
0.005M |
Net
Interest
Income
|
-0.491M |
-0.269M |
-0.209M |
-0.186M |
-0.391M |
Income
Tax
Expense
|
0.101M |
0.154M |
0.157M |
0.031M |
0.069M |
Total
Revenue
|
17.361M |
18.276M |
18.25M |
16.817M |
20.283M |
Total
Operating
Expenses
|
9.462M |
8.9M |
7.522M |
6.603M |
9.735M |
Cost
Of
Revenue
|
7.174M |
8.123M |
9.579M |
9.612M |
9.791M |
Total
Other
Income
Expense
Net
|
-0.503M |
-0.255M |
-0.231M |
-0.198M |
-0.351M |
Net
Income
From
Continuing
Ops
|
0.145M |
0.913M |
0.693M |
0.183M |
0.337M |
Net
Income
Applicable
To
Common
Shares
|
- |
0.896M |
0.693M |
0.181M |
0.332M |
Balance Sheet
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
56.496M |
52.88M |
49.981M |
48.891M |
50.076M |
Intangible
Assets
|
0.076M |
0.067M |
0.058M |
0.068M |
0.084M |
Other
Current
Assets
|
- |
- |
- |
- |
- |
Total
Liab
|
35.774M |
31.879M |
29.373M |
28.868M |
30.21M |
Total
Stockholder
Equity
|
20.551M |
20.848M |
20.471M |
19.886M |
19.731M |
Other
Current
Liab
|
0.354M |
0.003M |
-0.15M |
0.043M |
0.766M |
Common
Stock
|
3.793M |
3.793M |
3.793M |
3.841M |
3.841M |
Capital
Stock
|
3.793M |
3.793M |
3.793M |
3.841M |
3.841M |
Retained
Earnings
|
- |
18.014M |
18.07M |
17.799M |
17.864M |
Good
Will
|
- |
- |
- |
- |
- |
Other
Assets
|
- |
0.994M |
1.172M |
1.41M |
1.383M |
Cash
|
0.157M |
0.06M |
0.111M |
0.02M |
0.052M |
Cash
And
Equivalents
|
- |
0.06M |
0.111M |
0.02M |
- |
Total
Current
Liabilities
|
25.94M |
21.515M |
17.755M |
15.332M |
19.691M |
Current
Deferred
Revenue
|
1.183M |
0.561M |
0.458M |
0.724M |
- |
Net
Debt
|
21.724M |
21.203M |
21.17M |
21.104M |
21.21M |
Short
Term
Debt
|
15.352M |
12.541M |
11.311M |
9.544M |
12.869M |
Short
Long
Term
Debt
|
14.923M |
11.818M |
11.008M |
9.285M |
12.759M |
Short
Long
Term
Debt
Total
|
21.881M |
21.263M |
21.281M |
21.124M |
21.262M |
Other
Stockholder
Equity
|
16.758M |
17.055M |
16.678M |
16.045M |
15.89M |
Property
Plant
Equipment
|
- |
14.272M |
14.833M |
15.184M |
15.851M |
Total
Current
Assets
|
39.474M |
36.095M |
33.807M |
32.125M |
32.699M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
-0.455M |
-0.49M |
-0.512M |
- |
- |
Net
Receivables
|
5.814M |
5.509M |
7.343M |
5.633M |
6.135M |
Long
Term
Debt
|
5.34M |
7.317M |
9.392M |
11.142M |
8.243M |
Inventory
|
33.109M |
29.736M |
26.353M |
26.472M |
26.512M |
Accounts
Payable
|
9.051M |
8.41M |
6.136M |
5.021M |
6.056M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
- |
Non
Currrent
Assets
Other
|
0.002M |
0.003M |
0.002M |
0.65M |
0.678M |
Non
Current
Assets
Total
|
17.022M |
16.785M |
16.174M |
16.766M |
17.377M |
Capital
Lease
Obligations
|
1.618M |
2.128M |
0.881M |
0.697M |
0.26M |
Long
Term
Debt
Total
|
- |
7.937M |
9.823M |
11.581M |
- |
Cash Flow
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Investments
|
-2.162M |
-0.589M |
-0.011M |
-0.008M |
0.003M |
Total
Cashflows
From
Investing
Activities
|
- |
-0.589M |
-1.038M |
-0.403M |
-0.547M |
Total
Cash
From
Financing
Activities
|
2.65M |
-1.805M |
-0.806M |
-0.524M |
-0.282M |
Net
Income
|
0.246M |
1.067M |
0.85M |
0.214M |
0.406M |
Change
In
Cash
|
0.097M |
-0.051M |
0.091M |
-0.032M |
0.033M |
Begin
Period
Cash
Flow
|
0.06M |
0.111M |
0.02M |
0.052M |
0.019M |
End
Period
Cash
Flow
|
0.157M |
0.06M |
0.111M |
0.02M |
0.052M |
Total
Cash
From
Operating
Activities
|
-0.391M |
2.343M |
1.935M |
0.959M |
0.862M |
Depreciation
|
1.857M |
1.661M |
1.467M |
1.463M |
1.505M |
Other
Cashflows
From
Investing
Activities
|
- |
0.091M |
-0.009M |
0.298M |
- |
Dividends
Paid
|
0.464M |
0.482M |
0.482M |
0.482M |
0.482M |
Change
To
Inventory
|
-2.631M |
-3.17M |
-0.027M |
0.264M |
1.105M |
Sale
Purchase
Of
Stock
|
- |
- |
- |
- |
- |
Other
Cashflows
From
Financing
Activities
|
0.353M |
5.73M |
0.047M |
0.042M |
0.05M |
Capital
Expenditures
|
2.323M |
0.68M |
1.029M |
0.701M |
0.552M |
Change
In
Working
Capital
|
-1.745M |
0.159M |
-0.117M |
-0.471M |
-0.72M |
Other
Non
Cash
Items
|
-0.749M |
-0.544M |
-0.265M |
-0.247M |
-0.329M |
Free
Cash
Flow
|
-2.714M |
1.663M |
0.906M |
0.258M |
0.31M |