Income Statement
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
16.405M |
17.782M |
14.751M |
9.563M |
17.554M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
11.942M |
12.97M |
10.669M |
6.915M |
12M |
Selling
General
Administrative
|
- |
6.637M |
5.592M |
4.749M |
- |
Gross
Profit
|
18.24M |
18.549M |
25.563M |
21.771M |
28.238M |
Reconciled
Depreciation
|
- |
- |
- |
- |
- |
Ebit
|
15.14M |
16.13M |
15.102M |
10.215M |
18.328M |
Ebitda
|
25.615M |
25.367M |
24.543M |
20.695M |
27.569M |
Depreciation
And
Amortization
|
10.475M |
9.237M |
9.441M |
10.479M |
9.242M |
Operating
Income
|
15.14M |
16.13M |
15.102M |
10.215M |
18.328M |
Other
Operating
Expenses
|
21.929M |
18.89M |
17.813M |
18.316M |
17.718M |
Interest
Expense
|
2.723M |
0.832M |
0.517M |
0.466M |
0.078M |
Tax
Provision
|
- |
4.436M |
4.082M |
2.648M |
- |
Interest
Income
|
- |
0.832M |
0.517M |
0.468M |
- |
Net
Interest
Income
|
- |
- |
- |
- |
- |
Income
Tax
Expense
|
4.119M |
4.436M |
4.082M |
2.648M |
5.554M |
Total
Revenue
|
37.068M |
35.02M |
33.08M |
28.345M |
35.35M |
Total
Operating
Expenses
|
3.101M |
2.419M |
10.296M |
11.743M |
10.606M |
Cost
Of
Revenue
|
18.828M |
16.471M |
7.517M |
6.573M |
7.112M |
Total
Other
Income
Expense
Net
|
1.265M |
1.652M |
-0.351M |
-0.653M |
-0.774M |
Net
Income
From
Continuing
Ops
|
- |
- |
- |
- |
- |
Net
Income
Applicable
To
Common
Shares
|
- |
12.97M |
10.669M |
6.915M |
- |
Balance Sheet
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
139.258M |
144.441M |
141.587M |
131.987M |
119.809M |
Intangible
Assets
|
1.07M |
0.837M |
1.053M |
1.351M |
1.441M |
Other
Current
Assets
|
0.196M |
0.357M |
0.282M |
0M |
0.149M |
Total
Liab
|
63.393M |
69.426M |
68.451M |
59.094M |
53.831M |
Total
Stockholder
Equity
|
75.866M |
75.014M |
62.353M |
62.11M |
55.196M |
Other
Current
Liab
|
4.627M |
4.251M |
5.813M |
3.515M |
3.56M |
Common
Stock
|
17.804M |
17.804M |
17.804M |
17.804M |
17.804M |
Capital
Stock
|
- |
- |
- |
- |
- |
Retained
Earnings
|
45.498M |
44.647M |
44.549M |
44.306M |
37.392M |
Good
Will
|
- |
- |
- |
- |
- |
Other
Assets
|
- |
0.003M |
0.003M |
0.003M |
- |
Cash
|
41.744M |
46.959M |
46.964M |
39.362M |
19.285M |
Cash
And
Equivalents
|
- |
46.905M |
46.888M |
39.293M |
- |
Total
Current
Liabilities
|
6.398M |
6.442M |
7.726M |
4.541M |
4.632M |
Current
Deferred
Revenue
|
0.074M |
0.028M |
0.024M |
1.193M |
1.206M |
Net
Debt
|
11.556M |
12.881M |
9.962M |
12.171M |
26.967M |
Short
Term
Debt
|
- |
0.451M |
0.024M |
1.193M |
1.206M |
Short
Long
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
Total
|
53.3M |
59.84M |
56.927M |
51.533M |
46.252M |
Other
Stockholder
Equity
|
10.683M |
10.683M |
-62.353M |
-62.11M |
-55.196M |
Property
Plant
Equipment
|
- |
92.279M |
91.232M |
86.802M |
- |
Total
Current
Assets
|
46.235M |
50.66M |
49.298M |
43.83M |
29.957M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
- |
- |
-0M |
- |
- |
Net
Receivables
|
4.136M |
3.224M |
1.227M |
4.362M |
9.511M |
Long
Term
Debt
|
- |
59.84M |
56.709M |
51.305M |
- |
Inventory
|
0.159M |
0.12M |
0.08M |
0.106M |
0.102M |
Accounts
Payable
|
1.696M |
1.712M |
1.913M |
1.026M |
1.072M |
Accumulated
Other
Comprehensive
Income
|
1.88M |
1.88M |
1.88M |
1.88M |
1.88M |
Non
Currrent
Assets
Other
|
0.579M |
0.662M |
-92.286M |
-88.153M |
-89.852M |
Non
Current
Assets
Total
|
93.023M |
93.781M |
92.286M |
88.153M |
89.852M |
Capital
Lease
Obligations
|
- |
- |
- |
- |
- |
Long
Term
Debt
Total
|
- |
59.84M |
56.709M |
51.305M |
- |
Cash Flow
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Investments
|
- |
- |
- |
- |
- |
Total
Cashflows
From
Investing
Activities
|
- |
-10.752M |
-11.999M |
-8.905M |
- |
Total
Cash
From
Financing
Activities
|
-17.631M |
-7.96M |
-5.687M |
5.291M |
25.318M |
Net
Income
|
11.942M |
12.97M |
10.669M |
6.915M |
12M |
Change
In
Cash
|
-5.215M |
-0.005M |
7.602M |
20.077M |
-21.365M |
Begin
Period
Cash
Flow
|
46.959M |
46.964M |
39.362M |
19.285M |
40.65M |
End
Period
Cash
Flow
|
41.744M |
46.959M |
46.964M |
39.362M |
19.285M |
Total
Cash
From
Operating
Activities
|
22.142M |
18.708M |
25.288M |
23.691M |
12.267M |
Depreciation
|
10.475M |
9.154M |
9.441M |
10.479M |
9.242M |
Other
Cashflows
From
Investing
Activities
|
- |
0M |
0.001M |
0.001M |
- |
Dividends
Paid
|
11.091M |
11.091M |
11.091M |
- |
11.091M |
Change
To
Inventory
|
-0.056M |
0.005M |
0.031M |
-0.004M |
-0.003M |
Sale
Purchase
Of
Stock
|
- |
- |
- |
- |
- |
Other
Cashflows
From
Financing
Activities
|
-9.726M |
3.131M |
5.404M |
10.591M |
46.014M |
Capital
Expenditures
|
9.726M |
10.752M |
12M |
8.905M |
59.154M |
Change
In
Working
Capital
|
-1.036M |
-3.193M |
4.53M |
5.96M |
-8.253M |
Other
Non
Cash
Items
|
0.76M |
-0.223M |
0.648M |
0.338M |
-0.722M |
Free
Cash
Flow
|
12.416M |
7.955M |
13.288M |
14.786M |
-46.888M |