Income Statement
(Currency in EUR)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Income
Before
Tax
|
-12.262M |
-8.807M |
-10.782M |
-9.043M |
1.726M |
Minority
Interest
|
- |
- |
0.904M |
1.116M |
-4.479M |
Net
Income
|
-12.274M |
-10.583M |
-9.885M |
-9.677M |
1.99M |
Selling
General
Administrative
|
- |
9.059M |
1.384M |
2.386M |
2.311M |
Gross
Profit
|
-0.942M |
-1.019M |
0.174M |
0.495M |
1.031M |
Reconciled
Depreciation
|
- |
- |
1.892M |
2.699M |
2.135M |
Ebit
|
-10.135M |
-7.763M |
-10.206M |
-6.066M |
6.527M |
Ebitda
|
-6.786M |
-4.508M |
-8.314M |
-3.367M |
8.662M |
Depreciation
And
Amortization
|
3.349M |
3.255M |
1.892M |
2.699M |
2.135M |
Operating
Income
|
-10.135M |
-7.763M |
-10.171M |
-11.753M |
-7.634M |
Other
Operating
Expenses
|
22.285M |
17.229M |
14.623M |
27.155M |
32.017M |
Interest
Expense
|
- |
1.103M |
0.611M |
3.035M |
4.838M |
Tax
Provision
|
- |
- |
0.193M |
1.324M |
0.115M |
Interest
Income
|
- |
- |
0M |
5.744M |
14.198M |
Net
Interest
Income
|
- |
- |
-0.611M |
2.709M |
9.36M |
Income
Tax
Expense
|
0.404M |
1.658M |
0.193M |
1.324M |
0.115M |
Total
Revenue
|
12.15M |
9.466M |
6.311M |
15.727M |
23.385M |
Total
Operating
Expenses
|
9.193M |
6.744M |
8.486M |
11.923M |
9.663M |
Cost
Of
Revenue
|
13.092M |
10.485M |
6.137M |
15.232M |
22.354M |
Total
Other
Income
Expense
Net
|
-2.127M |
-1.044M |
-0.611M |
2.71M |
9.36M |
Net
Income
From
Continuing
Ops
|
- |
- |
-10.975M |
-10.368M |
1.611M |
Net
Income
Applicable
To
Common
Shares
|
- |
-10.583M |
-9.885M |
-9.677M |
1.989M |
Balance Sheet
(Currency in EUR)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
55.169M |
84.146M |
89.785M |
67.68M |
52.474M |
Intangible
Assets
|
1.02M |
- |
1.619M |
1.203M |
2.058M |
Other
Current
Assets
|
0.774M |
2.168M |
2.266M |
0.001M |
-0.003M |
Total
Liab
|
33.557M |
33.159M |
24.167M |
12.802M |
9.439M |
Total
Stockholder
Equity
|
20.437M |
49.481M |
63.668M |
53.974M |
41.919M |
Other
Current
Liab
|
7.797M |
9.233M |
8.221M |
4.079M |
4.962M |
Common
Stock
|
61.087M |
59.787M |
59.787M |
59.787M |
59.788M |
Capital
Stock
|
61.087M |
- |
- |
59.787M |
59.788M |
Retained
Earnings
|
-154.734M |
-143.599M |
-132.494M |
-122.949M |
-112.733M |
Good
Will
|
0.79M |
1.149M |
1.174M |
0.862M |
1.399M |
Other
Assets
|
-0.001M |
- |
0.05M |
0.368M |
0.001M |
Cash
|
0.645M |
1.594M |
0.862M |
1.127M |
2.545M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
9.509M |
11.392M |
10.552M |
8.578M |
8.995M |
Current
Deferred
Revenue
|
6.652M |
0.181M |
0.035M |
- |
- |
Net
Debt
|
23.53M |
20.716M |
13.343M |
5.903M |
-0.83M |
Short
Term
Debt
|
0.133M |
0.639M |
0.665M |
2.806M |
1.271M |
Short
Long
Term
Debt
|
0.133M |
- |
- |
2.806M |
1.271M |
Short
Long
Term
Debt
Total
|
24.175M |
22.31M |
14.205M |
7.03M |
1.715M |
Other
Stockholder
Equity
|
114.084M |
117.715M |
117.715M |
117.136M |
94.864M |
Property
Plant
Equipment
|
- |
- |
78.046M |
58.276M |
37.383M |
Total
Current
Assets
|
4.965M |
7.835M |
8.896M |
6.97M |
11.201M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
1.542M |
- |
- |
- |
- |
Net
Receivables
|
0.123M |
0.79M |
0.734M |
2.274M |
3.556M |
Long
Term
Debt
|
24.042M |
- |
- |
4.224M |
0.444M |
Inventory
|
2.004M |
3.283M |
5.034M |
3.568M |
5.103M |
Accounts
Payable
|
1.579M |
1.339M |
1.631M |
1.693M |
2.762M |
Accumulated
Other
Comprehensive
Income
|
- |
15.578M |
18.66M |
-0.579M |
-22.851M |
Non
Currrent
Assets
Other
|
1.543M |
1.563M |
0.037M |
0.37M |
0.433M |
Non
Current
Assets
Total
|
50.205M |
76.311M |
80.889M |
60.71M |
41.272M |
Capital
Lease
Obligations
|
- |
- |
- |
- |
- |
Long
Term
Debt
Total
|
- |
- |
- |
- |
- |
Cash Flow
(Currency in EUR)
Breakdown |
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
31-12-2018
|
Investments
|
- |
- |
-0.42M |
-3.209M |
11.438M |
Total
Cashflows
From
Investing
Activities
|
- |
-1.411M |
-0.42M |
-3.209M |
11.438M |
Total
Cash
From
Financing
Activities
|
- |
7.624M |
5.87M |
-0.745M |
-0.831M |
Net
Income
|
- |
-10.583M |
-10.782M |
-9.043M |
1.726M |
Change
In
Cash
|
- |
-0.266M |
-1.418M |
-16.492M |
14.513M |
Begin
Period
Cash
Flow
|
0.862M |
1.128M |
2.544M |
19.036M |
4.526M |
End
Period
Cash
Flow
|
0.862M |
0.862M |
1.126M |
2.544M |
19.039M |
Total
Cash
From
Operating
Activities
|
- |
-6.625M |
-7.119M |
-12.669M |
3.797M |
Depreciation
|
- |
3.255M |
1.892M |
2.699M |
2.135M |
Other
Cashflows
From
Investing
Activities
|
- |
- |
-0.002M |
-0.021M |
11.663M |
Dividends
Paid
|
- |
- |
- |
- |
- |
Change
To
Inventory
|
- |
0.09M |
-0.362M |
-1.117M |
0.208M |
Sale
Purchase
Of
Stock
|
- |
- |
- |
- |
- |
Other
Cashflows
From
Financing
Activities
|
- |
-0M |
6M |
-0.469M |
0.531M |
Capital
Expenditures
|
0M |
1.45M |
1.402M |
3.966M |
0.597M |
Change
In
Working
Capital
|
- |
-0.571M |
0.654M |
-1.106M |
0.118M |
Other
Non
Cash
Items
|
- |
8.355M |
1.117M |
-5.219M |
-0.182M |
Free
Cash
Flow
|
- |
-8.075M |
-8.521M |
-16.635M |
3.2M |