Annual / Quarterly Financial Statement • Apr 27, 2022
Annual / Quarterly Financial Statement
Open in ViewerOpens in native device viewer
| 2021 | 2020 | |
|---|---|---|
| € | € | |
| Credit interest | 4.636 | 9.296 |
| Gains on sale of financial assets at fair value through Other Total Income | 83.033 | - |
| Gain on sale of investments to affiliated undertakings | 402.139 | - |
| (Loss) / gain on sale of financial assets at fair value through profit and loss (Losses) / gains of fair values in financial assets at fair value through profit |
(4.521) | 2.326 |
| and loss | (14.050) | 59.890 |
| Reversal of impairment of value of cash and cash equivalents | - | 49.134 |
| Total income | 471.237 | 120.646 |
| Impairment of value of cash and cash equivalents | (7.086) | - |
| Administrative expenses | (159.241) | (140.703) |
| Other expenses | (1.517) | (722) |
| Finance cost | (42.978) | (44.485) |
| Profit / (loss) before taxation | 260.415 | (65.264) |
| Taxation | (3.898) | (42.607) |
| Net profit / (loss) for the year | 256.517 | (107.871) |
| Basic and adjusted earnings / (loss) per share (cents) | 1.00 | (0.42) |
| 2021 € |
2020 € |
|
|---|---|---|
| Net profit / (loss) for the year | 256.517 | (107.871) |
| Other Total Income: | ||
| Amounts to be or that may be reclassified to profit or loss in later periods: Financial assets at fair value through Other Total Income – Fair value |
||
| (losses) / gains | (698) | 1.628 |
| Financial assets available for sale – Gain transferred to results due to sale | 83.033 | - |
| Other Total Income for the year after taxation | 82.335 | 1.628 |
| Other total income / (losses) for the year | 338.852 | (106.243) |
| 2021 | 2020 | |
|---|---|---|
| € | € | |
| ASSETS | ||
| Current assets | ||
| Trade and other receivables | 150.627 | 153.146 |
| Financial assets at fair value through Other Total Income | - | 610.070 |
| Financial assets at fair value through profit and loss | 3.522.586 | 3.614.686 |
| Tax refundable | 103.134 | 103.134 |
| Cash and cash equivalents | 6.597.155 | 5.730.360 |
| 10.373.502 | 10.211.396 | |
| TOTAL ASSETS | 10.373.502 | 10.211.396 |
| EQUITY AND LIABILITIES | ||
| Equity | ||
| Share capital | 2.822.130 | 9.171.921 |
| Other reserves | 456.943 | 427.789 |
| Accumulated profits (losses) | 115.564 | (5.095.073) |
| Total equity | 3.394.637 | 4.504.637 |
| Non-current liabilities | ||
| Borrowings | 65.380 | 85.380 |
| 65.380 | 85.380 | |
| Current liabilities | ||
| Trade and other creditors | 1.462.046 | 173.838 |
| Current tax liabilities | 325.439 | 321.541 |
| Provisions for liabilities | 5.126.000 | 5.126.000 |
| 6.913.485 | 5.621.379 | |
| Total liabilities | 6.978.865 | 5.706.759 |
| TOTAL EQUITY AND LIABILITIES | 10.373.502 | 10.211.396 |
| Other | Accumulated | |||
|---|---|---|---|---|
| Share capital | Reserves | profits/(losses) | Total | |
| € | € | € | € | |
| Balance as at 1 January | ||||
| 2020 | 9.171.921 | 426.161 | (4.987.202) | 4.610.880 |
| Total losses | ||||
| Net loss for the year | - | - | (107.871) | (107.871) |
| Other total income | ||||
| Reserve at fair value – | ||||
| Financial assets at fair | ||||
| value through Other Total | ||||
| Income | ||||
| Change in fair value | - | 1.628 | - | 1.628 |
| Total income / (losses) for | ||||
| the year | - | 1.628 | (107.871) | (106.243) |
| Balance as at 31 | ||||
| December 2020 | 9.171.921 | 427.789 | (5.095.073) | 4.504.637 |
| Other | Accumulated | |||
|---|---|---|---|---|
| Share capital € |
Reserves € |
profits/(losses) € |
Total € |
|
| Balance as at 31 December 2020 / 1 |
||||
| January 2021 | 9.171.921 | 427.789 | (5.095.073) | 4.504.637 |
| Total income | ||||
| Net profit for the year | - | - | 256.517 | 256.517 |
| Other total income | ||||
| Reserve at fair value – Financial assets at fair value through Other Total |
||||
| Income Change in fair value Transfer to the results |
- | (698) | - | (698) |
| due to sale | - | (83.033) | - | (83.033) |
| Total income / (losses) for | ||||
| the year | - | (83.731) | 256.517 | 172.786 |
| Transactions with | ||||
| shareholders | ||||
| From reduction of issued | ||||
| capital in shares, of a | ||||
| nominal value of €0.01 per share followed by |
||||
| consolidation and division | ||||
| of issued capital in shares, | ||||
| of a nominal value of | ||||
| €0.11 per share | (6.349.791) | 112.885 | 6.236.906 | - |
| Dividends | - | - | (1.282.786) | (1.282.786) |
| Total transactions with | ||||
| shareholders | (6.349.791) | 112.885 | 4.954.120 | (1.282.786) |
| Balance as at 31 | ||||
| December 2021 | 2.822.130 | 456.943 | 115.564 | 3.394.637 |
| 2021 | 2020 | |
|---|---|---|
| € | € | |
| Cash flow from operating activities | ||
| Profit / (loss) before taxation | 260.415 | (65.264) |
| Adjustments for: | ||
| Losses / (gains) on fair values in financial assets at fair value through profit | 14.050 | (59.890) |
| and loss | ||
| Charge for impairment in the value (reversal of impairment of value) of | ||
| cash and cash equivalents | 7.086 | (49.134) |
| Credit interest | (4.636) | (9.296) |
| Transfer of fair value reserve – Financial assets at fair value through Other | ||
| Total Income – in the results, due to sale | (83.033) | - |
| 193.882 | (183.584) | |
| Changes in working capital: | ||
| Trade and other receivables | 2.519 | 3.692 |
| Financial assets at fair value through profit and loss | 78.050 | (3.207.256) |
| Trade and other creditors | 5.422 | 5.206 |
| Cash from / (for) operations | 279.873 | (3.381.942) |
| Interest received | 4.636 | 9.296 |
| Tax paid | - | (81.903) |
| Net cash from/(for) operations | 284.509 | (3.454.549) |
| Cash flow from investing activities | ||
| Proceeds from loan repayments Proceeds from sale of financial assets at fair value through Other Total |
- | 20.000 |
| Income | 609.372 | - |
| Net cash from investing activities | 609.372 | 20.000 |
| Cash flow from financing activities | ||
| Loan repayments | (20.000) | - |
| Net cash for financing activities | (20.000) | - |
| Net increase/(decrease) in cash and cash equivalents | 873,881 | (3.434.549) |
| Cash and cash equivalents at beginning of year | 5.730.360 | 9.115.775 |
| Charge for impairment in the value (reversal of impairment of value) of | ||
| cash and cash equivalents | (7.086) | 49.134 |
| Cash and cash equivalents at end of year | 6.597.155 | 5.730.360 |
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.