| 1.1.–31.12. | 1.1.–31.12. | ||
EUR thousand | Notes | 2022 | 2021 |
| Other comprehensive income | |||
| Items which may be reclassified | |||
| subsequently to profit or loss | |||
Translation difference | - | ||
Total comprehensive income | |||
| Distribution of comprehensive income: | |||
Parent company shareholders |
| 1.1.–31.12. | 1.1.–31.12. | ||
EUR thousand | Notes | 2022 | 2021 |
Net sales | 2 | ||
Other operating income | 3 | ||
Materials and services | 4 | - | - |
Personnel expenses | 5, 18, 22 | - | - |
Depreciation, amortization and impairment | 7 | - | - |
Other operating expenses | 8 | - | - |
Operating result | |||
Financial income | 9 | ||
Financial expenses | 9 | - | - |
Earnings before tax | |||
Income taxes | 10 | - | - |
Net profit | |||
| Distribution of net profit: | |||
Parent company shareholders | |||
| Net profit attributable to parent company | |||
| shareholders, earnings per share | |||
Undiluted earnings per share (EUR/share) | 11 | ||
Diluted earnings per share (EUR/share) | 11 |
EUR thousand | Notes | 31.12.2022 | 31.12.2021 |
| Non-current assets | |||
Goodwill | 12 | ||
Other intangible assets | 12 | ||
Tangible assets | 13 | ||
Long-term receivables | 2 | ||
Deferred tax assets | 14 | ||
Total non-current assets | |||
| Current assets | |||
Trade receivables | 15 | ||
Other receivables | 15 | ||
Cash and cash equivalents | 16 | ||
Total current assets | |||
Total assets |
EUR thousand | Notes | 31.12.2022 | 31.12.2021 |
| Shareholders’ equity | |||
Share capital | 17 | ||
Unrestricted shareholders’ equity reserve | 17 | ||
Own shares | 17 | - | - |
Translation difference | 17 | ||
Retained earnings | 17, 18 | ||
Net profit | |||
Total shareholders’ equity | |||
| Long-term liabilities | |||
Deferred tax liabilities | 14 | ||
Long-term interest-bearing liabilities | 20 | ||
Other long-term liabilities | 19 | ||
Total long-term liabilities | |||
| Short-term liabilities | |||
Short-term interest-bearing liabilities | 19, 20 | ||
Accounts payable | 19 | ||
Other short-term liabilities | 19 | ||
Total short-term liabilities | |||
Total liabilities | |||
Shareholders’ equity and liabilities |
| 1.1.–31.12. | 1.1.–31.12. | |
| EUR thousand | 2022 | 2021 |
| Profit before taxes | ||
| Adjustments to net profit | ||
| Depreciation and amortization | ||
| Other adjustments | ||
| Settlement of share-based payments | - | |
| Change in working capital | ||
| Change in trade and other receivables | - | - |
| Change in accounts payable and other liabilities | - | |
| Interest paid | - | - |
| Other financial items | ||
| Taxes paid | - | - |
| Cash flow from operations | - |
| 1.1.–31.12. | 1.1.–31.12. | |
| EUR thousand | 2022 | 2021 |
| Purchases of tangible and intangible assets | - | - |
Payment for acquisition of subsidiary, net of cash acquired* | - | - |
| Cash flow from investments | - | - |
| Change in lease liabilities | - | - |
| Share subscriptions based on stock options 2016 | ||
| Purchase of treasury shares | - | |
| Issue of treasury shares | ||
| Repayment of short-term borrowings | - | |
| Proceeds from long-term borrowings | ||
| Proceeds from short-term borrowings | ||
| Cash flow from financing | ||
| Change in cash and cash equivalents | - | - |
| Cash and cash equivalents at beginning of period | ||
| Net foreign exchange difference | ||
| Cash and cash equivalents at end of period |
| Unrestricted | Total | |||||
| shareholders’ | Translation | Retained | shareholders’ | |||
EUR thousand | Share capital | equity reserve | Own shares | difference | earnings | equity |
Shareholders’ equity 1 January 2021 | - | |||||
| Comprehensive income for the period | ||||||
Net profit | ||||||
Comprehensive income | ||||||
Stock option program and equity incentive program | - | - | ||||
| Issue of shares as consideration | ||||||
for a business acquisition | ||||||
Shareholders’ equity 31 December 2021 | - | |||||
Shareholders’ equity 1 January 2022 | - | |||||
| Comprehensive income for the period | ||||||
Net profit | ||||||
Comprehensive income | - | - | ||||
Stock option program and equity incentive program | - | - | ||||
| Issue of shares as consideration | ||||||
for a business acquisition | ||||||
Issue of treasury shares | ||||||
Shareholders’ equity 31 December 2022 | - |