Notes | Year ended | Year ended | |
31. 12. 2022 | 31. 12. 2021 | ||
EUR 1,000 | EUR 1,000 | ||
Revenue | 5 | ||
Cost of sales | – | – | |
Gross profit | |||
Other income | 6 | ||
Selling and Distribution | 7 | – | – |
Administrative Expenses | 8 | – | – |
Operating result | – | – | |
Finance income | 10 | ||
Finance expense | 10 | – | – |
Share of profit of associates and joint ventures | – | ||
Result before tax | – | – | |
Income tax | 11 | ||
Result after tax | – | – | |
Attributable to: | |||
Owners of the company | – | – | |
Earnings per share | 12 | ||
Basic and diluted earnings per share | – | – |
Notes | Year ended | Year ended | |
31. 12. 2022 | 31. 12. 2021 | ||
EUR 1,000 | EUR 1,000 | ||
Loss for the period | – | – | |
Other comprehensive income/loss | 0 | 0 | |
Total comprehensive loss | – | – | |
Attributable to: | |||
Owners of the company | – | – |
Notes | 31. 12. 2022 | 31. 12. 2021 | |
EUR 1,000 | EUR 1,000 | ||
Assets | |||
Non-current assets | |||
Property, plant and equipment | 13 | ||
Intangible assets | 14 | ||
Deferred tax assets | 11 | ||
Other financial assets | 19 | ||
Investments in joint ventures | 16 | ||
Investments in associates | |||
Investments in equity-instruments | |||
Current assets | |||
Inventories | 17 | ||
Trade and other receivables | 18 | ||
Other financial assets | 19 | ||
Cash and cash equivalents | 20 | ||
Total assets | |||
Equity and liabilities | |||
Shareholders’ equity | 21 | ||
Issued capital and share premium | |||
Reserves/accumulated losses | – | – | |
Non-current liabilities | |||
Loans and Borrowings | 22 | ||
Deferred tax liability | 11 | ||
Current liabilities | |||
Trade and other payables | 23 | ||
Loans and Borrowings | 23 | ||
Amounts due to banks | 24 | ||
Other liabilities | 23 | ||
Total equity and liabilities |
Issued and | Share | Accumulated | Equity part on | Reserve | Undistributed | Equity | ||
paid-up | premium | losses | convertible | for stock | results | |||
share capital | bonds | option plan | ||||||
EUR 1,000 | EUR 1,000 | EUR 1,000 | EUR 1,000 | EUR 1,000 | EUR 1,000 | EUR 1,000 | ||
Equity as of 1 January 2022 | – | – | ||||||
Transfer to accumulated losses | – | |||||||
Capital increase | 21 | |||||||
Issue of convertible bond | 22 | |||||||
Share-based payment | ||||||||
charge for the period | 27 | |||||||
Capital increase due | ||||||||
to exercised options | 21 | – | ||||||
Loss for the period | – | – | ||||||
Balance as at 31 December 2022 | – | – | ||||||
Notes | Issued and | Share | Accumulated | Equity part on | Reserve | Undistributed | Equity | |
paid-up | premium | losses | convertible | for stock | results | |||
share capital | bonds | option plan | ||||||
EUR 1,000 | EUR 1,000 | EUR 1,000 | EUR 1,000 | EUR 1,000 | EUR 1,000 | EUR 1,000 | ||
Equity as of 1 January 2021 | – | – | ||||||
Transfer to accumulated losses | – | |||||||
Capital increase | 21 | |||||||
Issue of convertible bond | 22 | |||||||
Share-based payment | ||||||||
charge for the period | 27 | |||||||
Capital increase due | ||||||||
to exercised options | 21 | – | ||||||
Loss for the period | – | – | ||||||
Balance as at 31 December 2021 | – | – |
d | Year ended | ||
31. 12. 2022 | 31. 12. 2021 | ||
EUR 1,000 | EUR 1,000 | ||
Cash flow from operating activities | |||
Operating result | – | – | |
Adjustments for: | |||
– Depreciation and amortisation of non-current assets | 9 | ||
– Net foreign exchange differences | 10 | ||
– Share-based payment charge for the period | 27 | ||
Corporate income tax paid | 11 | – | – |
Operating result adjusted for depreciation | |||
and amortisation and taxes | – | – | |
Movements in – (Increase)/decrease in trade and other receivables | 18 | – | – |
– (Increase)/decrease in inventory | 17 | – | – |
– Increase/(decrease) in trade and other payables | 23 | – | |
– Increase/(decrease) in other liabilities | 23 | ||
Net cash (used in)/generated by operating activities | – | ||
Cash flow from investing activities | |||
Investment for property, plant and equipment | 13 | – | – |
Investment for intangible assets | 14 | – | – |
(Investment in)/disposal from other financial assets | 19 | – | |
Repayment of loan to associates | |||
(Investment in)/disposal from escrow account | 19 | – | |
Acquisition of subsidiary, net of cash acquired | 28 | – | – |
Interest received | 10 | ||
Net cash (used in)/generated by investing activities | – | – | |
Cash flow from financing activities | 24 | ||
Interest paid | 10 | – | – |
Capital increase exercised options | 21 | ||
Issue convertible bond, net of expenses | 22 | ||
Repayment of other long-term loans | 22 | – | – |
Proceeds from other long-term loans | 22 | ||
Movement in bank overdraft | – | ||
Cash-out lease payments | 30 | – | – |
Net cash (used in)/generated by financing activities | – | ||
Net increase/(decrease) in cash and cash equivalents | – | ||
Cash and cash equivalents at the beginning of the period | 20 | ||
Net foreign exchange difference | 0 | 0 | |
Cash and cash equivalents at the end of the period | 20 |