Interim / Quarterly Report • Sep 29, 2020
Interim / Quarterly Report
Open in ViewerOpens in native device viewer
| 01/01-30/06 | 01/01-30/06 | |
|---|---|---|
| 2020 | 2019 | |
| € | € | |
| Income | 258.594 | 1.008.067 |
| Cost of sales | (179.037) | (602.249) |
| Gross profit | 79.557 | 405.818 |
| Sales and administrative expenses | (148.496) | (248.707) |
| Profit from operating activities | (69.939) | 157.111 |
| Net finance costs | (975) | (2.468) |
| Profit before taxation | (69.914) | 154.643 |
| Taxation | - | - |
| Net profit | (69.914) | 154.643 |
| Other total income | - | - |
| Total income for the period | (69.914) | 154.643 |
| Earnings per share attributed to the shareholders of the | ||
| parent company (cents) | (0.03) | 0.07 |
| 30/06/2020 | 31/12/2019 | |
|---|---|---|
| € | € | |
| ASSETS | ||
| Non-current assets | ||
| Plant and equipment | 169.911 | 171.794 |
| Intangible assets | 438.584 | 438.584 |
| 608.495 | 610.378 | |
| Current assets | ||
| Stocks | 487.726 | 444.726 |
| Trade and other receivables | 134.466 | 117.322 |
| Financial assets at fair value through profit and loss | 4.087 | 4.087 |
| Tax refundable | 23.211 | 22.052 |
| Cash at bank and in hand | 726.145 | 825.690 |
| 1.375.635 | 1.413.877 | |
| Total assets | 1.984.130 | 2.024.255 |
| EQUITY AND LIABILITIES | ||
| Equity | ||
| Share capital | 362.430 | 362.430 |
| Accumulated profits | 1.364.404 | 1.434.318 |
| Total equity | 1.726.834 | 1.796.748 |
| Current liabilities | ||
| Trade and other creditors | 257.296 | 227.507 |
| 501.797 | 227.507 | |
| Total equity and liabilities | 1.984.130 | 2.024.255 |
| Share capital € |
Accumulated profits € |
Total € |
|
|---|---|---|---|
| Balance – 1 January 2019 |
362.430 | 1.316.567 | 1.678.997 |
| Net profit for the year |
130.365 | 130.365 | |
| Contribution for defence in deemed |
|||
| dividend distribution | -- | (12,614) | (12.614) |
| Balance – 31 December 2019 |
362.430 | 1.434.318 | 1.796.748 |
| Balance – 1 January 2020 |
362.430 | 1.434.318 | 1.796.748 |
| Net loss for the year |
-- | (69.914) | (69.914) |
| Contribution for defence in deemed |
|||
| dividend distribution | -- | -- | -- |
| Balance – 30 June 2020 |
362.430 | 1.364.404 | 1.726.834 |
| 01/01-30/06/ | ||
|---|---|---|
| 2020 | 31/12/2019 | |
| € | € | |
| CASH FLOW FROM OPERATING ACTIVITIES | ||
| Profit / (loss) before taxation |
(69.914) | 157.684 |
| Adjustments for: | ||
| Depreciation of plant and equipment | 16.170 | 32.340 |
| Depreciation of computer programmes |
806 | 1.613 |
| Credit interest | - | (928) |
| Debit interest | 2.468 | 532 |
| (50.470) | 191.241 | |
| Cash flow for operating activities before changes in working | ||
| capital | ||
| Decrease / (Increase) in stocks | (43.000) | (47.613) |
| (Increase) / Decrease in trade and other receivables |
(17.144) | 57.747 |
| Increase / (Decrease) in trade and other creditors |
29.789 | (12.969) |
| Cash flow (for) / from operating activities |
(80.825) | 188.406 |
| Tax paid | (1.159) | (25.778) |
| Net cash flow (for) / from operating activities |
(81.984) | 162.628 |
| CASH FLOW FROM INVESTING ACTIVITIES | ||
| Payment for the purchase of intangible assets | -- | (4.844) |
| Payment for the purchase of property, plant and equipment | (15.093) | (8.777) |
| Interest received | - | 928 |
| Net cash flow for investing activities | (15.093) | (12.693) |
| CASH FLOW FROM FINANCING ACTIVITIES | ||
| Repayment of loans | -- | (1.048) |
| Payment of interest | (2.468) | (532) |
| Payment of contribution for defence in deemed dividend |
||
| distribution | -- | (12.614) |
| Net cash flow from financing activities | (2.468) | (14.194) |
| Net (decrease)/increase in cash and cash equivalents |
(99.545) | 135.741 |
| Cash and cash equivalents: | ||
| At beginning of period | 825.690 | 689.949 |
| At end of period | 726.145 | 825.690 |
Have a question? We'll get back to you promptly.