Income Statement
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
-5.833M |
-2.776M |
-1.016M |
-0.737M |
-0.293M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
-5.835M |
-3.004M |
-0.936M |
-0.676M |
-0.293M |
Selling
General
Administrative
|
1.165M |
1.623M |
0.758M |
1.114M |
1.139M |
Gross
Profit
|
10.01M |
7.749M |
4.16M |
2.821M |
1.91M |
Reconciled
Depreciation
|
3.74M |
2.206M |
0.923M |
0.662M |
0.358M |
Ebit
|
-4.755M |
-1.994M |
-0.414M |
-0.397M |
-0.3M |
Ebitda
|
-1.016M |
0.18M |
0.61M |
0.336M |
0.144M |
Depreciation
And
Amortization
|
3.74M |
2.174M |
1.025M |
0.734M |
0.444M |
Operating
Income
|
-4.626M |
-1.903M |
-0.259M |
-0.326M |
-0.214M |
Other
Operating
Expenses
|
16.105M |
9.63M |
4.175M |
3.139M |
2.13M |
Interest
Expense
|
1.241M |
0.751M |
0.632M |
0.311M |
0.053M |
Tax
Provision
|
0.002M |
0.227M |
-0.08M |
-0.061M |
-0M |
Interest
Income
|
0M |
0.751M |
0.632M |
0.311M |
0.053M |
Net
Interest
Income
|
-1.369M |
-0.928M |
-0.735M |
-0.374M |
-0.088M |
Income
Tax
Expense
|
0.002M |
0.227M |
-0.08M |
-0.061M |
-0M |
Total
Revenue
|
11.624M |
7.881M |
4.097M |
2.853M |
1.962M |
Total
Operating
Expenses
|
14.636M |
9.497M |
4.238M |
3.108M |
2.078M |
Cost
Of
Revenue
|
1.614M |
0.133M |
-0.063M |
0.031M |
0.052M |
Total
Other
Income
Expense
Net
|
-1.207M |
-0.89M |
-0.835M |
-0.388M |
-0.079M |
Net
Income
From
Continuing
Ops
|
-5.835M |
-3.004M |
-0.936M |
-0.676M |
-0.293M |
Net
Income
Applicable
To
Common
Shares
|
- |
-3.004M |
-0.936M |
-0.676M |
-0.379M |
Balance Sheet
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
33.814M |
31.483M |
16.488M |
12.415M |
5.949M |
Intangible
Assets
|
0.855M |
0.741M |
0.604M |
0.657M |
0.721M |
Other
Current
Assets
|
0.424M |
0.153M |
0.13M |
-0M |
-0M |
Total
Liab
|
34.368M |
29.614M |
12.348M |
11.905M |
5.264M |
Total
Stockholder
Equity
|
-0.554M |
1.87M |
4.14M |
0.51M |
0.685M |
Other
Current
Liab
|
1.972M |
10.461M |
0.091M |
0.134M |
0.533M |
Common
Stock
|
0.599M |
0.473M |
0.445M |
1.694M |
1.529M |
Capital
Stock
|
0.599M |
0.473M |
0.445M |
1.694M |
1.529M |
Retained
Earnings
|
-5.835M |
-3.004M |
-0.936M |
-0.676M |
-0.379M |
Good
Will
|
0M |
0M |
- |
0M |
- |
Other
Assets
|
- |
-0M |
0.29M |
0.195M |
0.041M |
Cash
|
3.335M |
2.358M |
2.972M |
1.038M |
0.487M |
Cash
And
Equivalents
|
- |
0.152M |
- |
- |
- |
Total
Current
Liabilities
|
18.762M |
13.625M |
3.836M |
3.091M |
1.459M |
Current
Deferred
Revenue
|
0.076M |
0.15M |
2.35M |
0.317M |
-0.003M |
Net
Debt
|
13.09M |
14.633M |
6.059M |
8.256M |
3.317M |
Short
Term
Debt
|
0.917M |
1.015M |
0.529M |
0.483M |
0.003M |
Short
Long
Term
Debt
|
1.069M |
1.015M |
0.529M |
0.378M |
- |
Short
Long
Term
Debt
Total
|
16.425M |
16.991M |
9.031M |
9.294M |
3.804M |
Other
Stockholder
Equity
|
5.428M |
4.4M |
4.631M |
-0.508M |
-0.465M |
Property
Plant
Equipment
|
- |
21.749M |
9.879M |
8.532M |
2.983M |
Total
Current
Assets
|
16.121M |
8.708M |
5.783M |
3.03M |
2.203M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
0.087M |
0.152M |
-0.221M |
- |
-0M |
Net
Receivables
|
12.275M |
5.876M |
2.538M |
1.737M |
1.477M |
Long
Term
Debt
|
15.507M |
15.975M |
8.502M |
8.812M |
3.756M |
Inventory
|
0M |
0.168M |
0.143M |
0.254M |
0.239M |
Accounts
Payable
|
15.796M |
1.998M |
0.865M |
2.157M |
0.925M |
Accumulated
Other
Comprehensive
Income
|
-5.982M |
-4.049M |
-1.046M |
-1.52M |
-1.468M |
Non
Currrent
Assets
Other
|
0.322M |
0.286M |
0.222M |
0.196M |
0.042M |
Non
Current
Assets
Total
|
17.694M |
22.775M |
10.705M |
9.385M |
3.746M |
Capital
Lease
Obligations
|
- |
- |
- |
0.418M |
- |
Long
Term
Debt
Total
|
- |
15.975M |
8.502M |
8.812M |
- |
Cash Flow
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Investments
|
-2.166M |
-8.385M |
-2.627M |
0.002M |
0.019M |
Total
Cashflows
From
Investing
Activities
|
- |
-8.385M |
-2.627M |
-4.479M |
-2.313M |
Total
Cash
From
Financing
Activities
|
2.614M |
8.421M |
4.44M |
5.491M |
3.755M |
Net
Income
|
-5.835M |
-3.004M |
-0.936M |
-0.676M |
-0.379M |
Change
In
Cash
|
0.975M |
-0.614M |
1.93M |
0.55M |
0.341M |
Begin
Period
Cash
Flow
|
2.35M |
2.964M |
1.034M |
0.484M |
0.143M |
End
Period
Cash
Flow
|
3.325M |
2.35M |
2.964M |
1.034M |
0.484M |
Total
Cash
From
Operating
Activities
|
0.526M |
-0.65M |
0.117M |
-0.462M |
-1.101M |
Depreciation
|
3.776M |
2.206M |
0.923M |
0.662M |
0.358M |
Other
Cashflows
From
Investing
Activities
|
-0.002M |
6.098M |
6.792M |
2.467M |
1.324M |
Dividends
Paid
|
- |
- |
- |
- |
- |
Change
To
Inventory
|
- |
- |
- |
- |
- |
Sale
Purchase
Of
Stock
|
-0.064M |
-0.19M |
-0.062M |
0.5M |
0.895M |
Other
Cashflows
From
Financing
Activities
|
0M |
-8.385M |
-2.627M |
-4.479M |
-2.313M |
Capital
Expenditures
|
16.352M |
14.483M |
9.42M |
6.949M |
3.637M |
Change
In
Working
Capital
|
2.799M |
0.15M |
-0.026M |
-0.474M |
-1.185M |
Other
Non
Cash
Items
|
-0.214M |
-0.001M |
0.156M |
0.025M |
0.106M |
Free
Cash
Flow
|
-15.826M |
-15.133M |
-9.303M |
-7.411M |
-4.738M |