Income Statement
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
3.541M |
2.887M |
0.16M |
1.102M |
2.639M |
Minority
Interest
|
-1.728M |
-2.308M |
-1.274M |
7.096M |
6.263M |
Net
Income
|
0.752M |
2.545M |
1.612M |
1.363M |
1.594M |
Selling
General
Administrative
|
5.715M |
4.8M |
3.562M |
2.663M |
2.077M |
Gross
Profit
|
16.943M |
8.891M |
6.719M |
9.011M |
4.99M |
Reconciled
Depreciation
|
0.636M |
0.894M |
-0.097M |
0.694M |
0.04M |
Ebit
|
7.857M |
5.596M |
3.215M |
5.005M |
2.748M |
Ebitda
|
8.084M |
5.796M |
3.342M |
5.125M |
2.788M |
Depreciation
And
Amortization
|
0.227M |
0.2M |
0.127M |
0.12M |
0.04M |
Operating
Income
|
7.857M |
4.902M |
3.789M |
5.529M |
2.748M |
Other
Operating
Expenses
|
154.494M |
143.333M |
96.905M |
74.623M |
67.035M |
Interest
Expense
|
3.844M |
1.375M |
1.257M |
0.326M |
1.009M |
Tax
Provision
|
1.061M |
0.342M |
-1.452M |
-0.261M |
0.947M |
Interest
Income
|
0M |
0.003M |
0.006M |
0.002M |
1.076M |
Net
Interest
Income
|
-3.818M |
-3.449M |
-2.198M |
-1.393M |
-1.868M |
Income
Tax
Expense
|
1.061M |
0.342M |
-1.452M |
-0.261M |
0.947M |
Total
Revenue
|
162.351M |
150.624M |
101.061M |
80.151M |
70.664M |
Total
Operating
Expenses
|
9.086M |
1.6M |
2.563M |
3.483M |
1.361M |
Cost
Of
Revenue
|
145.408M |
141.733M |
94.342M |
71.14M |
65.674M |
Total
Other
Income
Expense
Net
|
-4.316M |
-2.015M |
-3.629M |
-4.427M |
-0.109M |
Net
Income
From
Continuing
Ops
|
2.48M |
2.544M |
1.612M |
1.364M |
1.691M |
Net
Income
Applicable
To
Common
Shares
|
- |
0.236M |
0.338M |
0.592M |
1.594M |
Balance Sheet
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
297.64M |
246.882M |
179.157M |
146.65M |
113.562M |
Intangible
Assets
|
0.41M |
0.422M |
0.323M |
0.347M |
0.34M |
Other
Current
Assets
|
-288.053M |
-0.001M |
-170.707M |
-144.088M |
-0.001M |
Total
Liab
|
266.765M |
218.523M |
161M |
130.528M |
97.417M |
Total
Stockholder
Equity
|
16.445M |
15.693M |
8.506M |
9.026M |
9.882M |
Other
Current
Liab
|
58.884M |
45.665M |
31.656M |
29.871M |
14.623M |
Common
Stock
|
1.537M |
1.52M |
1.24M |
1.24M |
1.24M |
Capital
Stock
|
1.537M |
1.52M |
1.24M |
1.24M |
1.24M |
Retained
Earnings
|
0.752M |
0.236M |
0.338M |
0.592M |
1.594M |
Good
Will
|
4.072M |
2.995M |
3.248M |
0M |
0.254M |
Other
Assets
|
- |
- |
0.125M |
0.073M |
0.412M |
Cash
|
47.179M |
36.668M |
34.558M |
32.23M |
15.455M |
Cash
And
Equivalents
|
- |
0.5M |
0.592M |
0.001M |
0M |
Total
Current
Liabilities
|
198.896M |
172.571M |
112.86M |
97.035M |
72.08M |
Current
Deferred
Revenue
|
1.258M |
0.809M |
0.58M |
1.31M |
- |
Net
Debt
|
66.063M |
52.728M |
46.057M |
34.616M |
40.761M |
Short
Term
Debt
|
52.803M |
60.138M |
40.292M |
40.802M |
41.66M |
Short
Long
Term
Debt
|
60.439M |
60.138M |
40.292M |
40.802M |
41.66M |
Short
Long
Term
Debt
Total
|
113.242M |
89.396M |
80.615M |
66.846M |
56.216M |
Other
Stockholder
Equity
|
12.314M |
12.846M |
5.194M |
4.94M |
5.503M |
Property
Plant
Equipment
|
- |
0.155M |
0.144M |
0.053M |
0.07M |
Total
Current
Assets
|
292.639M |
243.014M |
175.317M |
145.96M |
112.21M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
- |
- |
- |
- |
- |
Net
Receivables
|
223.904M |
192.931M |
125.558M |
108.505M |
92.149M |
Long
Term
Debt
|
52.803M |
29.258M |
40.323M |
26.044M |
14.556M |
Inventory
|
16.97M |
13.416M |
10.59M |
3.353M |
4.607M |
Accounts
Payable
|
85.951M |
65.959M |
40.332M |
25.052M |
15.797M |
Accumulated
Other
Comprehensive
Income
|
1.842M |
1.091M |
1.734M |
2.254M |
1.545M |
Non
Currrent
Assets
Other
|
0.42M |
0.296M |
0.125M |
0.29M |
0.688M |
Non
Current
Assets
Total
|
5.001M |
3.868M |
3.84M |
0.69M |
1.352M |
Capital
Lease
Obligations
|
- |
- |
- |
- |
- |
Long
Term
Debt
Total
|
- |
60.138M |
0.002M |
0.001M |
0.033M |
Cash Flow
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Investments
|
-1.408M |
-0.567M |
-0.018M |
-0.012M |
-0.055M |
Total
Cashflows
From
Investing
Activities
|
- |
-0.567M |
-1.634M |
-0.385M |
-0.619M |
Total
Cash
From
Financing
Activities
|
23.855M |
17.076M |
10.529M |
11.887M |
34.668M |
Net
Income
|
0.752M |
2.544M |
1.612M |
1.364M |
1.691M |
Change
In
Cash
|
10.513M |
2.097M |
2.327M |
16.832M |
8.355M |
Begin
Period
Cash
Flow
|
36.611M |
34.514M |
32.187M |
15.355M |
7M |
End
Period
Cash
Flow
|
47.124M |
36.611M |
34.514M |
32.187M |
15.355M |
Total
Cash
From
Operating
Activities
|
-11.934M |
-14.413M |
-6.569M |
5.33M |
-25.693M |
Depreciation
|
0.636M |
0.894M |
-0.097M |
0.694M |
0.04M |
Other
Cashflows
From
Investing
Activities
|
- |
-0.256M |
-0.001M |
-0.001M |
-0.001M |
Dividends
Paid
|
- |
0.235M |
- |
- |
- |
Change
To
Inventory
|
-1.303M |
-2.826M |
-0.475M |
0.938M |
1.068M |
Sale
Purchase
Of
Stock
|
- |
8.83M |
0M |
0.029M |
-0.047M |
Other
Cashflows
From
Financing
Activities
|
0.009M |
0.765M |
-1.634M |
-0.385M |
-0.619M |
Capital
Expenditures
|
0.162M |
0.311M |
0.079M |
0.439M |
0.401M |
Change
In
Working
Capital
|
-14.937M |
-17.325M |
-6.103M |
3.303M |
-27.205M |
Other
Non
Cash
Items
|
1.725M |
-0.526M |
-1.981M |
-0.031M |
-0.219M |
Free
Cash
Flow
|
-12.096M |
-14.724M |
-6.648M |
4.891M |
-26.094M |