EUR thousand |
2019 |
2018 |
|
CASH FLOW FROM OPERATING ACTIVITIES |
|
Profit (loss) before taxes |
7,055 |
8,008 |
|
Adjustments: |
|
|
|
Planned depreciation |
2,045 |
1,166 |
|
Impairment of non-current assets |
0 |
0 |
|
Unrealized exchange rate gains and losses |
-134 |
33 |
|
Finance income and expenses |
246 |
76 |
|
Cash flow before change in working capital |
9,212 |
9,283 |
|
|
Change in working capital: |
|
Increase (-)/decrease (+) in short-term interest-free trade receivables |
-2,394 |
-1,492 |
|
Increase (-)/decrease (+) in inventories |
-1,559 |
-2,031 |
|
Increase (+)/decrease (-) in short-term interest-free liabilities |
3,078 |
697 |
|
Cash flow from operating activities before financial items and taxes |
8,337 |
6,457 |
|
|
Interest paid and payments on other financial expenses |
-402 |
-270 |
|
Interest received from operating activities |
121 |
166 |
|
Direct taxes paid |
-834 |
-2,906 |
|
Cash flow before extraordinary items |
7,222 |
3,447 |
|
|
|
|
|
Cash flow from operating activities (A) |
7,222 |
3,447 |
|
CASH FLOW FROM INVESTMENT ACTIVITIES |
|
Investments in tangible and intangible assets |
-4,714 |
-3,279 |
|
Loans granted |
0 |
-135 |
|
Repayments of loan receivables |
59 |
100 |
|
Incorporation of a subsidiary |
-1 |
-13 |
|
Repayment of an equity investment |
78 |
107 |
|
Cash flow from investment activities (B) |
-4,578 |
-3,220 |
|
CASH FLOW FROM FINANCING ACTIVITIES |
|
Share issue against payment |
150 |
688 |
|
Acquisition of own shares |
-583 |
|
|
Payments of short-term liabilities |
0 |
0 |
|
Loans granted |
0 |
-688 |
|
Repayments of long-term loans |
2,980 |
0 |
|
Paid dividends and other profit distribution |
-2,472 |
-1,786 |
|
Repayments of capital |
0 |
-8,254 |
|
Cash flow from financing activities (C) |
75 |
-10,040 |
|
CHANGE IN CASH AND CASH EQUIVALENTS (A+B+C) |
2,720 |
-9,813 |
|
Cash and cash equivalents at the beginning of the financial period |
508 |
10,321 |
Cash and cash equivalents at the end of the financial period |
3,228 |
508 |