Income Statement
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
5.763M |
5.671M |
4.943M |
4.029M |
4.691M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
4.297M |
4.228M |
3.615M |
2.887M |
3.229M |
Selling
General
Administrative
|
4.141M |
4.127M |
4.386M |
3.909M |
3.563M |
Gross
Profit
|
12.453M |
8.892M |
7.544M |
8.126M |
8.8M |
Reconciled
Depreciation
|
3.695M |
2.028M |
1.486M |
2.494M |
2.572M |
Ebit
|
7.83M |
5.437M |
4.555M |
3.591M |
4.473M |
Ebitda
|
8.294M |
5.902M |
5.07M |
4.223M |
5.243M |
Depreciation
And
Amortization
|
0.464M |
0.464M |
0.516M |
0.632M |
0.77M |
Operating
Income
|
7.83M |
5.437M |
4.555M |
3.591M |
4.473M |
Other
Operating
Expenses
|
13.826M |
11.789M |
11.511M |
12.707M |
12.316M |
Interest
Expense
|
- |
0.454M |
0.772M |
0.871M |
0.419M |
Tax
Provision
|
1.466M |
1.442M |
1.328M |
1.142M |
1.462M |
Interest
Income
|
0.32M |
0.013M |
0.004M |
0.005M |
0.017M |
Net
Interest
Income
|
0.32M |
0.013M |
0.004M |
0.005M |
0.017M |
Income
Tax
Expense
|
1.466M |
1.442M |
1.328M |
1.142M |
1.462M |
Total
Revenue
|
19.269M |
17.226M |
16.065M |
16.298M |
16.789M |
Total
Operating
Expenses
|
7.01M |
3.455M |
2.989M |
4.536M |
4.327M |
Cost
Of
Revenue
|
6.815M |
8.334M |
8.522M |
8.171M |
7.989M |
Total
Other
Income
Expense
Net
|
-2.067M |
0.234M |
0.388M |
0.438M |
0.218M |
Net
Income
From
Continuing
Ops
|
4.297M |
4.228M |
3.615M |
2.887M |
3.229M |
Net
Income
Applicable
To
Common
Shares
|
- |
- |
3.615M |
2.887M |
3.229M |
Balance Sheet
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
68.308M |
64.03M |
62.159M |
60.002M |
57.642M |
Intangible
Assets
|
0.139M |
0.223M |
0.199M |
0.196M |
0.126M |
Other
Current
Assets
|
0M |
0.442M |
0.572M |
1.007M |
0.76M |
Total
Liab
|
54.337M |
7.931M |
9.044M |
10.135M |
10.096M |
Total
Stockholder
Equity
|
13.971M |
13.391M |
12.391M |
11.661M |
11.708M |
Other
Current
Liab
|
0.95M |
0.933M |
1.072M |
0.87M |
0.946M |
Common
Stock
|
0.748M |
0.748M |
0.748M |
0.748M |
0.748M |
Capital
Stock
|
0.748M |
0.748M |
0.748M |
0.748M |
0.748M |
Retained
Earnings
|
4.297M |
10.072M |
9.071M |
8.341M |
8.388M |
Good
Will
|
- |
- |
- |
- |
- |
Other
Assets
|
- |
- |
0.147M |
0.152M |
0.163M |
Cash
|
14.04M |
1.478M |
1.934M |
1.775M |
1.139M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
2.781M |
2.13M |
2.825M |
2.417M |
1.872M |
Current
Deferred
Revenue
|
- |
- |
- |
- |
- |
Net
Debt
|
-14.04M |
-1.478M |
-1.934M |
-1.775M |
-1.139M |
Short
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
|
- |
- |
- |
- |
- |
Short
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Other
Stockholder
Equity
|
-38.912M |
-10.057M |
-9.056M |
-8.326M |
-8.373M |
Property
Plant
Equipment
|
- |
- |
49.097M |
48.501M |
47.372M |
Total
Current
Assets
|
16.643M |
13.895M |
12.671M |
11.11M |
9.937M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
13.168M |
10.078M |
8.47M |
6.57M |
6.27M |
Net
Receivables
|
1.854M |
2.155M |
2.084M |
2.639M |
2.324M |
Long
Term
Debt
|
- |
- |
- |
- |
- |
Inventory
|
0.201M |
0.185M |
0.182M |
0.126M |
0.204M |
Accounts
Payable
|
1.83M |
1.197M |
1.753M |
1.547M |
0.926M |
Accumulated
Other
Comprehensive
Income
|
47.838M |
12.627M |
11.628M |
10.898M |
10.945M |
Non
Currrent
Assets
Other
|
0.138M |
0.07M |
0.049M |
0.046M |
0.048M |
Non
Current
Assets
Total
|
51.665M |
50.134M |
49.488M |
48.892M |
47.706M |
Capital
Lease
Obligations
|
- |
- |
- |
- |
- |
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Cash Flow
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Investments
|
-1.295M |
-1.478M |
-1.034M |
-1.775M |
-1.782M |
Total
Cashflows
From
Investing
Activities
|
- |
- |
-1.034M |
-1.775M |
-1.782M |
Total
Cash
From
Financing
Activities
|
-3.716M |
-3.227M |
-2.885M |
-2.934M |
-11.93M |
Net
Income
|
4.297M |
4.228M |
3.615M |
2.887M |
3.229M |
Change
In
Cash
|
2.485M |
1.151M |
2.059M |
0.937M |
-8.735M |
Begin
Period
Cash
Flow
|
11.555M |
10.404M |
8.345M |
7.409M |
16.144M |
End
Period
Cash
Flow
|
14.04M |
11.555M |
10.404M |
8.345M |
7.409M |
Total
Cash
From
Operating
Activities
|
7.496M |
5.856M |
5.978M |
5.646M |
4.976M |
Depreciation
|
3.695M |
2.028M |
1.486M |
2.494M |
2.572M |
Other
Cashflows
From
Investing
Activities
|
- |
- |
0.093M |
0.535M |
0.105M |
Dividends
Paid
|
3.716M |
3.227M |
2.885M |
2.934M |
11.93M |
Change
To
Inventory
|
-0.016M |
-0.003M |
-0.056M |
0.078M |
-0.088M |
Sale
Purchase
Of
Stock
|
- |
- |
- |
- |
- |
Other
Cashflows
From
Financing
Activities
|
-1.295M |
-1.478M |
-1.034M |
-1.775M |
-1.782M |
Capital
Expenditures
|
2.075M |
1.215M |
1.133M |
2.32M |
1.879M |
Change
In
Working
Capital
|
-0.316M |
-0.527M |
0.811M |
0.257M |
-0.861M |
Other
Non
Cash
Items
|
-4.297M |
0.127M |
0.067M |
0.008M |
0.036M |
Free
Cash
Flow
|
5.421M |
4.642M |
4.846M |
3.325M |
3.097M |