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 |