Income Statement
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
11151M |
101704M |
159147M |
38405M |
-2775M |
Minority
Interest
|
-122M |
-82M |
-23M |
350M |
497M |
Net
Income
|
7983M |
95924M |
121228M |
26713M |
-1683M |
Selling
General
Administrative
|
506M |
2447M |
2374M |
2278M |
487M |
Gross
Profit
|
17695M |
102313M |
176257M |
115150M |
16383M |
Reconciled
Depreciation
|
3070M |
3171M |
3034M |
3234M |
3726M |
Ebit
|
- |
96383M |
165663M |
102731M |
58159M |
Ebitda
|
- |
23846M |
34020M |
10642M |
4757M |
Depreciation
And
Amortization
|
- |
- |
- |
- |
- |
Operating
Income
|
15857M |
90326M |
141335M |
62557M |
13795M |
Other
Operating
Expenses
|
- |
2402M |
1443M |
3222M |
1964M |
Interest
Expense
|
1339M |
1616M |
6947M |
5210M |
3806M |
Tax
Provision
|
3046M |
15185M |
25320M |
4627M |
-595M |
Interest
Income
|
205M |
2852M |
407M |
11423M |
527M |
Net
Interest
Income
|
-1515M |
-536M |
-1818M |
-3207M |
-3413M |
Income
Tax
Expense
|
- |
15185M |
25320M |
4627M |
-2509M |
Total
Revenue
|
41784M |
226508M |
293524M |
206098M |
37570M |
Total
Operating
Expenses
|
25927M |
26054M |
23660M |
21468M |
23775M |
Cost
Of
Revenue
|
24089M |
124195M |
117267M |
90948M |
21187M |
Total
Other
Income
Expense
Net
|
-3191M |
2532M |
517M |
-10374M |
-13157M |
Net
Income
From
Continuing
Ops
|
8105M |
16810M |
24844M |
4531M |
-2180M |
Net
Income
Applicable
To
Common
Shares
|
- |
95924M |
121228M |
26713M |
-6672M |
Balance Sheet
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
94186M |
453387M |
499128M |
478129.515M |
91713M |
Intangible
Assets
|
8368M |
36778M |
32382M |
31167.512M |
4870M |
Other
Current
Assets
|
444M |
3416M |
7285M |
1974M |
2837M |
Total
Liab
|
53205M |
266275M |
306725M |
292344.536M |
52720M |
Total
Stockholder
Equity
|
39461M |
187112M |
192403M |
185784.979M |
40067M |
Other
Current
Liab
|
3079M |
41797M |
53595M |
43828M |
25133M |
Common
Stock
|
- |
77300M |
77300M |
77300M |
77300M |
Capital
Stock
|
61614M |
61614M |
61614M |
61614M |
61614M |
Retained
Earnings
|
0M |
108213M |
87621M |
36598M |
28577M |
Good
Will
|
3263M |
16643M |
17905M |
17141M |
3629M |
Other
Assets
|
- |
75068M |
80242M |
74431M |
64275M |
Cash
|
3609M |
4736M |
11721M |
13487M |
7350M |
Cash
And
Equivalents
|
- |
24711M |
65409M |
70085.566M |
- |
Total
Current
Liabilities
|
14655M |
72478M |
84814M |
75838M |
55806M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
11736M |
10701M |
5480M |
6621M |
10226M |
Short
Term
Debt
|
- |
0M |
0M |
0M |
- |
Short
Long
Term
Debt
|
824M |
489M |
1204M |
1861M |
2194M |
Short
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Other
Stockholder
Equity
|
- |
27274M |
56671M |
78339M |
62123M |
Property
Plant
Equipment
|
- |
234472M |
233995M |
213836M |
187733M |
Total
Current
Assets
|
18700M |
81009M |
124800M |
126805M |
68698M |
Long
Term
Investments
|
1917M |
1805M |
1757M |
2788M |
3524M |
Short
Term
Investments
|
51M |
320M |
1028M |
4005.635M |
826M |
Net
Receivables
|
4197M |
4319M |
3914M |
4993M |
15203M |
Long
Term
Debt
|
14521M |
56738M |
62204M |
64824.403M |
15382M |
Inventory
|
4684M |
23386M |
24429M |
21103M |
17228M |
Accounts
Payable
|
5272M |
23278M |
19393M |
17496M |
16556M |
Accumulated
Other
Comprehensive
Income
|
- |
- |
- |
- |
- |
Non
Currrent
Assets
Other
|
2059M |
2311M |
1987M |
1957M |
3780M |
Non
Current
Assets
Total
|
75486M |
71368M |
67082M |
67604M |
74671M |
Capital
Lease
Obligations
|
1452M |
1531M |
1602M |
1667M |
1791M |
Long
Term
Debt
Total
|
- |
63778M |
70189M |
72187.72M |
- |
Cash Flow
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Investments
|
-5956M |
4370M |
6269M |
216M |
-3695M |
Total
Cashflows
From
Investing
Activities
|
- |
-24176M |
-35288M |
-24234M |
-26540M |
Total
Cash
From
Financing
Activities
|
-5673M |
-71005M |
-109226M |
-18041M |
-14884M |
Net
Income
|
39940M |
95924M |
121228M |
26713M |
-6672M |
Change
In
Cash
|
-1341M |
-40698M |
-4677M |
40459M |
7214M |
Begin
Period
Cash
Flow
|
5182M |
11721M |
13487M |
7350M |
5784M |
End
Period
Cash
Flow
|
3841M |
4736M |
11721M |
13487M |
7350M |
Total
Cash
From
Operating
Activities
|
10288M |
58201M |
136766M |
75208M |
47282M |
Depreciation
|
- |
15962M |
16309M |
16597M |
13814M |
Other
Cashflows
From
Investing
Activities
|
- |
-362M |
-14256M |
-2730M |
-5510M |
Dividends
Paid
|
3473M |
34092M |
73112M |
18637M |
18637M |
Change
To
Inventory
|
324M |
211M |
-2572M |
-691M |
583M |
Sale
Purchase
Of
Stock
|
-3636M |
-30640M |
-29121M |
-2004M |
0M |
Other
Cashflows
From
Financing
Activities
|
- |
-119M |
-247M |
831M |
-4060M |
Capital
Expenditures
|
5589M |
28184M |
27301M |
21720M |
13822M |
Change
In
Working
Capital
|
-1847M |
-44928M |
-28537M |
-31637M |
-72M |
Other
Non
Cash
Items
|
-1415M |
-2597M |
-4431M |
2364M |
2100M |
Free
Cash
Flow
|
4699M |
6039M |
20646M |
9892M |
8406M |