iLOQ Oy

Cash flow statement

 

EUR 1,000 2017 2016
CASH FLOW FROM OPERATING ACTIVITIES
Profit (loss) before taxes 8,813 5,037
Adjustments:
Planned depreciation 923 925
Impairment of non-current assets 57 361
Unrealised exchange rate gains and losses -39 -36
Financial income and expenses 151 -50
Cash flow before change in working capital 9,905 6,237
Change in working capital:
Increase (-)/decrease (+) in short-term interest-free trade receivables -1.261 -1,028
Increase (-)/decrease (+) in inventories -1,406 -405
Increase (+)/decrease (-) in short-term interest-free liabilities 1,245 1,422
Cash flow from operating activities before financial items and taxes 8,843 6,226
Interest paid and payments on other financial expenses -349  -90
Interest received from operating activities 166 140
Direct taxes paid  -999 -289
Cash flow before extraordinary items 7,301 5,987
Cash flow from operating activities (A) 7,301 5,987
CASH FLOW FROM INVESTMENT ACTIVITIES
Investments in tangible and intangible assets -1,726 -921
Loans granted -2,330
Repayments of loan receivables 79
Acquired shares in subsidiaries -3 -7
Cash flow from investment activities (B) -4,059 -849
CASH FLOW FROM FINANCING ACTIVITIES
Share issue against payment 2,402 181
Repayments of short-term loans -519
Proceeds from long-term loans 381
Repayments of long-term loans -1,307 -421
Paid dividends and other profit distribution -1,167
Cash flow from financing activities (C) -591 141
CHANGE IN CASH AND CASH EQUIVALENTS (A+B+C) 2,651 5,279
Cash and cash equivalents at the beginning of the financial period 7,670 2.391
Cash and cash equivalents at the end of the financial period 10,321 7,670