Interim / Quarterly Report • Sep 28, 2023
Interim / Quarterly Report
Open in ViewerOpens in native device viewer
| Six months ended 30 June | |||
|---|---|---|---|
| 2023 | 2022 | ||
| € | € | ||
| Income | 590.252 | 437.693 | |
| Cost of sales | (396.869) | (311.539) | |
| Gross profit | 193.383 | 126.424 | |
| Other operating income |
25.483 | 60.000 | |
| Distribution and sales expenses | (57.800) | (40.411) | |
| Administrative expenses | (92.682) | (117.236) | |
| Operating profit | 68.384 | 28.747 | |
| Finance costs | (19.151) | (20.743) | |
| Profit before taxation |
49.233 | 8.004 | |
| Taxation | (50) | - | |
| Profit for the period |
49.183 | 8.004 | |
| Earnings per share attributable to the shareholders of |
|||
| the parent company (cents) | 0.36 | 0.06 |
30 June 2023
| 30 June 2023 | 30 June 2022 | |
|---|---|---|
| € | € | |
| Assets | ||
| Non-current assets | ||
| Property, plant and equipment | 2.935.805 | 3.186.281 |
| Assets with right of use | 85.308 | - |
| Intangible assets | 2.715 | 2.152 |
| Financial assets at fair value through other | ||
| comprehensive income | 13.225 | 13.225 |
| 3.037.053 | 3.201.658 | |
| Current assets | ||
| Inventories | 498.573 | 486.262 |
| Trade and other receivables | 186.452 | 285.615 |
| Financial assets at fair value through profit and loss | 1 | 277 |
| Cash at bank and in hand | 16.879 | 16.290 |
| 701.905 | 788.444 | |
| Total assets | 3.738.958 | 3.990.102 |
| Equity and liabilities | ||
| Equity | ||
| Share capital | 4.592.196 | 4.592.196 |
| Share premium reserve | 98.673 | 98.673 |
| Revaluation reserve | 2.709.900 | 2.666.862 |
| Accumulated losses | (6.551.340) | (6.600.523) |
| Total equity | 849.429 | 757.708 |
| Non-current liabilities | ||
| Borrowings | 1.387.706 | 1.480.934 |
| Deferred tax liabilities | 189.201 | 438.003 |
| 1.576.907 | 1.918.967 | |
| Current liabilities | ||
| Trade and other creditors | 496.170 | 450.661 |
| Borrowings | 681.602 | 844.150 |
| Financial lease liabilities | 35.340 | 18.440 |
| Lease liabilities | 98,834 | - |
| Current tax liabilities | 676 | 676 |
| 1.312.622 | 1.313.927 | |
| Total liabilities | 2.889.529 | 3.232.894 |
| Total equity and liabilities | 3.738.958 | 3.990.102 |
| Share capital |
Share premium reserve |
Revaluation | reserve | Difference from conversion of share capital into euro |
Annuity reserve |
Total | |
|---|---|---|---|---|---|---|---|
| € | € | € | € | € | € | ||
| Balance as at 1 January 2022 Total income for the period after |
4.592.196 | 98.673 | 2.693.874 | 23.235 | (6.650.761) | 757.217 | |
| taxation | - | - | - - |
8.004 | 8.004 | ||
| Changes in revaluation of land | |||||||
| and buildings | - | - | (50.247) | - | - | (50.247) | |
| Difference in profit for the period (01/07/22-31/12/22) |
- | - | - - |
42.234 | 42.234 | ||
| Balance as at 30 June 2022 | 4.592.196 | 98.673 | 2.643,.627 | 23.235 | (6.600.523) | 757.208 | |
| Balance as at 1 January 2023 | 4.592.196 | 98.673 | 2.643.627 | 23.235 | (6.600.523) | 757.208 | |
| Total income for the period after taxation |
- | - | - - |
49.183 | 49.183 | ||
| Other total income for the period | - | - | 248.832 | - | - | 248.832 | |
| Transactions with shareholders Exchange difference |
- | - | (205.794) | - | - | (205.794) | |
| Balance as at 30 June 2023 | 4.592.196 | 98.673 | 2.686.665 | 23.235 | (6.551.340) | 849.429 |
| 30 June 2023 | 30 June 2022 | |
|---|---|---|
| € | € | |
| Cash flow from operations | ||
| Profit before taxation | 49.233 | 8.004 |
| Adjustments for: | ||
| Depreciation of property, plant and equipment | 71.575 | 82.548 |
| Depreciation of software programmes | 1.020 | 1.020 |
| Debit interest | 16.666 | - |
| Profit from operations before changes in working | ||
| capital | 138.494 | 91.572 |
| Changes in working capital: | ||
| (Increase)/decrease in inventories | (12.311) | 83.377 |
| Decrease/(increase) in receivables |
99.163 | (183.015) |
| Decrease in financial assets at fair value through profit | ||
| and loss | 276 | - |
| Increase in trade and other creditors | 45.509 | - |
| Cash from/(for) operations |
271.131 | (8.066) |
| Tax paid | (50) | - |
| Net cash from/(for) operations | 271.081 | (8.066) |
| Cash flow from investing activities | ||
| Payment for purchase of intangible assets | (3.675) | (554) |
| Payment for purchase of property, plant and equipment |
(205.794) | - |
| Proceeds from sale of intangible assets | 2.092 | - |
| Proceeds from sale of property, plant and equipment | 205.794 | 30.663 |
| Net cash (for)/from investing activities |
(1.583) | 30.109 |
| Cash flow from financing activities | ||
| Loan repayments | (98.794) | (321) |
| Repayments of financial lease liabilities | - | (2.867) |
| Repayments of lease liabilities | (7.801) | - |
| Proceeds from new loans | - | 426.670 |
| Proceeds from financial leases | 16.900 | - |
| Interest paid | (16.666) | (18.724) |
| Net cash (for)/from financing activities |
106.361 | 404.758 | |
|---|---|---|---|
| Net increase in cash and cash equivalents | 163.137 | 426.801 | |
| Cash and cash equivalents at beginning of period |
(827.860) | (1.254.661) | |
| Cash and cash equivalents at end of period |
(664.723) | (827.860) |
Have a question? We'll get back to you promptly.