EUR thousand |
Note |
2018 |
2017 |
|
|
|
|
Cash flow from operating activities |
Profit (-loss) for the financial period |
|
6,493 |
7,183 |
Adjustments: |
|
Non-cash items |
|
15 |
1 |
|
Depreciation and amortisation |
8 |
1,179 |
985 |
|
Unrealised exchange rate gains and losses |
|
33 |
-39 |
|
Finance income |
10 |
-146 |
-138 |
|
Finance expenses |
10 |
278 |
343 |
|
Taxes |
11 |
1,659 |
1,727 |
|
Other adjustments |
|
-1 |
-6 |
Changes in working capital: |
|
|
|
|
Change in trade and other receivables |
15 |
-1,555 |
-1,325 |
|
Change in inventory |
14 |
-2,031 |
-1,406 |
|
Change in trade and other payables |
21 |
1,081 |
1,128 |
|
Change in provisions |
24 |
-234 |
28 |
Interest paid |
|
-17 |
-22 |
Interest received |
|
7 |
18 |
Income taxes paid |
|
-2,913 |
-999 |
Other financial items |
|
-45 |
-55 |
Net cash flow from operating activities |
|
3,803 |
7,423 |
|
Cash flow from investing activities |
|
Purchases of tangible fixed assets |
13 |
-901 |
-506 |
Purchases of tangible fixed assets |
12 |
-2,400 |
-1,220 |
Net cash flow from investing activities |
|
-3,301 |
-1,726 |
|
Cash flow from financing activities |
|
Loans granted |
15 |
-688 |
-2,292 |
Repayments of loans and borrowings |
17, 18 |
688 |
2,402 |
Dividends paid |
17 |
-1,786 |
-1,167 |
Refund of capital |
|
-8,254 |
0 |
Payments of short-term liabilities |
20 |
0 |
-519 |
Proceeds from long-term liabilities |
20 |
0 |
-1,307 |
Net cash flow from financing activities |
|
-10,040 |
-2,883 |
|
Change in cash and cash equivalents |
|
-9,538 |
2,814 |
Cash and cash equivalents, Jan 1 |
|
10,871 |
8,235 |
Net effect of exchange rate changes on cash and cash equivalents |
|
-115 |
-178 |
Cash and cash equivalents, Dec 31 |
16 |
1,218 |
10,871 |