Interim / Quarterly Report • Oct 4, 2021
Interim / Quarterly Report
Open in ViewerOpens in native device viewer
| 01/01-30/06 | 01/01-30/06 | |
|---|---|---|
| 2021 € |
2020 € |
|
| Income | 321.324 | 258.594 |
| Cost of sales | (209.356) | (179.037) |
| Gross profit | 111.968 | 79.557 |
| Other income | 7.500 | |
| Sales and administrative expenses | (85.456) | (148.496) |
| Profit from operating activities | 34.012 | (69.939) |
| Net finance costs | (3.224) | (975) |
| Profit before taxation | 30.788 | (69.914) |
| Taxation | - | - |
| Net profit | 30.788 | (69.914) |
| Other total income | - | - |
| Total costs |
30.788 | (69.914) |
| Earnings per share attributed to the shareholders of the | ||
| parent company (cents) | 0.014 | (0.03) |
| 30/06/2021 | 31/12/2020 | |
|---|---|---|
| € | € | |
| ASSETS | ||
| Non-current assets | ||
| Plant and equipment | 63.136 | 64.898 |
| Assets with right of use | 88.415 | 91.412 |
| Intangible assets | 436.164 | 436.971 |
| 587.715 | 593.281 | |
| Current assets | ||
| Stocks | 450.845 | 524.163 |
| Trade and other receivables | 102.426 | 77.081 |
| Financial assets at fair value through profit and loss | 4.087 | 4.087 |
| Tax refundable | 22.052 | 22.052 |
| Cash at bank and in hand | 746.768 | 685.420 |
| 1.326.178 | 1.313.803 | |
| Total assets | 1.913.893 | 1.906.084 |
| EQUITY AND LIABILITIES | ||
| Equity | ||
| Share capital | 362.430 | 362.430 |
| Accumulated profits Total equity |
1.301.074 1.663.504 |
1.270.286 1.632.716 |
| Current liabilities | ||
| Trade and other creditors | 163.009 | 167.124 |
| Bank ovedrafts | 87.380 | 106.244 |
| 250.389 | 273.368 | |
| Total equity and liabilities | 1.913.893 | 1.906.084 |
| Accumulated | ||||
|---|---|---|---|---|
| Share capital | profits | Total | ||
| € | € | € | ||
| Balance – 1 January 2020 |
362.430 | 1.434.320 | 1.796.750 | |
| Net loss for the year |
(163.139) | (163.139) | ||
| Contribution for defence in deemed |
||||
| dividend distribution | -- | (895) | (895) | |
| Balance – 31 December 2020 |
362.430 | 1.270.286 | 1.632.716 | |
| Balance – 1 January 2021 |
362.430 | 1.270.286 | 1.632.716 | |
| Net profit for the year |
-- | 30.788 | 30.788 | |
| Contribution for defence in deemed |
||||
| dividend distribution | -- | -- | -- | |
| Balance – 30 June 2021 |
362.430 | 1.301.074 | 1.663.504 |
| 01/01-30/06/ | ||
|---|---|---|
| 2021 | 31/12/2020 | |
| € | € | |
| CASH FLOW FROM OPERATING ACTIVITIES | ||
| Profit / (loss) before taxation |
30.788 | (163.139) |
| Adjustments for: | ||
| Depreciation of plant and equipment | 19.230 | 37.166 |
| Depreciation of computer programmes |
806 | 1.613 |
| Charge for impairment in the value of cash and cash equivalents |
- | 10.570 |
| Credit interest | - | - |
| Debit interest | 3.224 | 2.591 |
| 54.048 | (111.199) | |
| Cash flow for operating activities before changes in working | ||
| capital | ||
| Decrease / (Increase) in stocks | 73.318 | (79.437) |
| (Increase) / Decrease in trade and other receivables |
(25.345) | 40.241 |
| Increase / (Decrease) in trade and other creditors |
(4.115) | (60.381) |
| Cash flow (for) / from operating activities |
98.176 | (210.776) |
| Tax paid | ||
| Net cash flow (for) / from operating activities |
98.176 | (210.776) |
| CASH FLOW FROM INVESTING ACTIVITIES | ||
| Payment for the purchase of intangible assets | - | |
| Payment for the purchase of property, plant and equipment | (14.740) | (21.682) |
| Interest received | - | |
| Net cash flow for investing activities | (14.740) | (21.682) |
| CASH FLOW FROM FINANCING ACTIVITIES | ||
| Repayment of loans | - | - |
| Payment of interest | (3.224) | (2.591) |
| Payment of contribution for defence in deemed dividend |
- | (895) |
| distribution | ||
| Net cash flow from financing activities | (3.224) | (3.486) |
| Net (decrease)/increase in cash and cash equivalents |
80.212 | (235.944) |
| Cash and cash equivalents: | ||
| At beginning of period | 579.176 | 825.690 |
| Charge for impairment in the value of cash and cash equivalents |
- | (10.570) |
| At end of period | 659.388 | 579.176 |
Have a question? We'll get back to you promptly.