Income Statement
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
-8.913M |
-0.829M |
1.969M |
2.189M |
0.678M |
Minority
Interest
|
0.585M |
0.113M |
-0.023M |
-0.035M |
-0.007M |
Net
Income
|
-5.561M |
-0.258M |
1.738M |
1.938M |
0.501M |
Selling
General
Administrative
|
2.558M |
1.689M |
2.065M |
1.181M |
0.978M |
Gross
Profit
|
6.027M |
8.763M |
5.954M |
3.691M |
2.866M |
Reconciled
Depreciation
|
0.864M |
0.451M |
0.241M |
0.159M |
0.005M |
Ebit
|
-4.626M |
0.469M |
1.42M |
2.466M |
0.951M |
Ebitda
|
-3.762M |
0.921M |
1.661M |
2.624M |
0.956M |
Depreciation
And
Amortization
|
0.864M |
0.451M |
0.241M |
0.159M |
0.005M |
Operating
Income
|
-5.726M |
0.877M |
2.369M |
2.493M |
0.773M |
Other
Operating
Expenses
|
29.54M |
44.72M |
32.31M |
14.167M |
12.642M |
Interest
Expense
|
2.395M |
1.283M |
0.435M |
0.291M |
0.081M |
Tax
Provision
|
-2.767M |
-0.458M |
0.208M |
0.216M |
0.169M |
Interest
Income
|
0.257M |
1.706M |
0.4M |
0.303M |
0M |
Net
Interest
Income
|
-2.15M |
-1.28M |
-0.46M |
-0.307M |
-0.093M |
Income
Tax
Expense
|
-2.767M |
-0.458M |
0.208M |
0.216M |
0.169M |
Total
Revenue
|
24.227M |
45.626M |
33.744M |
16.663M |
13.618M |
Total
Operating
Expenses
|
11.34M |
7.858M |
4.52M |
1.194M |
1.889M |
Cost
Of
Revenue
|
18.2M |
36.863M |
27.79M |
12.973M |
10.753M |
Total
Other
Income
Expense
Net
|
-3.188M |
-1.706M |
-0.4M |
-0.303M |
-0.095M |
Net
Income
From
Continuing
Ops
|
-6.147M |
-0.371M |
1.761M |
1.974M |
0.508M |
Net
Income
Applicable
To
Common
Shares
|
- |
-0.258M |
1.738M |
1.938M |
- |
Balance Sheet
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
92.003M |
66.649M |
26.78M |
15.978M |
7.158M |
Intangible
Assets
|
0.879M |
0.568M |
0.142M |
0.035M |
- |
Other
Current
Assets
|
- |
- |
- |
- |
- |
Total
Liab
|
67.855M |
40.275M |
22.328M |
13.338M |
6.226M |
Total
Stockholder
Equity
|
22.946M |
26.143M |
4.346M |
2.621M |
0.896M |
Other
Current
Liab
|
2.808M |
1.345M |
1.219M |
0.943M |
0.349M |
Common
Stock
|
0.431M |
0.431M |
0.3M |
0.3M |
0.3M |
Capital
Stock
|
0.431M |
0.431M |
0.3M |
0.3M |
0.3M |
Retained
Earnings
|
-6.325M |
-0.749M |
1.738M |
1.782M |
0.501M |
Good
Will
|
2.727M |
0M |
- |
- |
- |
Other
Assets
|
- |
1.824M |
0.004M |
0.004M |
- |
Cash
|
9.225M |
15.595M |
1.821M |
5.419M |
0.619M |
Cash
And
Equivalents
|
- |
15.595M |
1.821M |
5.419M |
- |
Total
Current
Liabilities
|
21.97M |
22.027M |
12.915M |
6.611M |
6.057M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
32.561M |
5.777M |
14.063M |
5.129M |
3.167M |
Short
Term
Debt
|
10.692M |
9.647M |
6.471M |
3.821M |
3.618M |
Short
Long
Term
Debt
|
10.684M |
9.647M |
6.471M |
3.821M |
3.618M |
Short
Long
Term
Debt
Total
|
41.786M |
21.372M |
15.883M |
10.548M |
3.787M |
Other
Stockholder
Equity
|
28.84M |
26.461M |
2.307M |
0.539M |
0.095M |
Property
Plant
Equipment
|
- |
24.134M |
8.771M |
4.247M |
- |
Total
Current
Assets
|
32.017M |
38.093M |
16.134M |
11.587M |
5.973M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
4.517M |
0.544M |
0.202M |
0.212M |
0.316M |
Net
Receivables
|
6.095M |
9.352M |
8.17M |
1.841M |
2.516M |
Long
Term
Debt
|
31.078M |
11.725M |
9.412M |
6.727M |
0.168M |
Inventory
|
7.784M |
10.286M |
3.375M |
3.229M |
2.179M |
Accounts
Payable
|
8.47M |
11.035M |
5.225M |
1.847M |
2.09M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
- |
Non
Currrent
Assets
Other
|
5.48M |
0.544M |
0.207M |
0.217M |
0.316M |
Non
Current
Assets
Total
|
59.986M |
28.556M |
10.646M |
4.391M |
1.185M |
Capital
Lease
Obligations
|
0.024M |
0M |
- |
- |
- |
Long
Term
Debt
Total
|
- |
11.725M |
9.412M |
6.727M |
- |
Cash Flow
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Investments
|
-14.413M |
-2.9M |
-2.125M |
-3.282M |
-1.244M |
Total
Cashflows
From
Investing
Activities
|
- |
-2.9M |
-5.056M |
-3.282M |
- |
Total
Cash
From
Financing
Activities
|
31.417M |
33.266M |
5.231M |
6.46M |
3.787M |
Net
Income
|
-8.913M |
-0.829M |
1.969M |
2.189M |
0.678M |
Change
In
Cash
|
-6.37M |
13.774M |
-3.598M |
4.799M |
0.619M |
Begin
Period
Cash
Flow
|
15.595M |
1.821M |
5.419M |
0.619M |
0M |
End
Period
Cash
Flow
|
9.225M |
15.595M |
1.821M |
5.419M |
0.619M |
Total
Cash
From
Operating
Activities
|
-23.243M |
-16.691M |
-3.784M |
1.636M |
-1.909M |
Depreciation
|
0.864M |
0.451M |
0.241M |
0.159M |
0.005M |
Other
Cashflows
From
Investing
Activities
|
- |
-0.813M |
-0.633M |
0.226M |
- |
Dividends
Paid
|
- |
1.64M |
- |
0.261M |
- |
Change
To
Inventory
|
2.215M |
-6.38M |
-1.711M |
-1.325M |
-2.203M |
Sale
Purchase
Of
Stock
|
-0.273M |
-0.49M |
0M |
- |
- |
Other
Cashflows
From
Financing
Activities
|
4.23M |
29.95M |
6.433M |
8.484M |
3.991M |
Capital
Expenditures
|
2M |
2.087M |
4.423M |
3.508M |
0.364M |
Change
In
Working
Capital
|
-0.349M |
-2.234M |
-4.782M |
-0.572M |
-2.624M |
Other
Non
Cash
Items
|
-15.104M |
-14.08M |
-1.212M |
-0.14M |
0.031M |
Free
Cash
Flow
|
-25.242M |
-18.778M |
-8.206M |
-1.872M |
-2.273M |