EUR 1,000 | 2017 | 2016 |
CASH FLOW FROM OPERATING ACTIVITIES | ||
Profit (loss) before taxes | 8,910 | 5,104 |
Adjustments: | ||
Planned depreciation | 928 | 933 |
Impairment of non-current assets | 57 | 361 |
Unrealised exchange rate gains and losses | -39 | -36 |
Financial income and expenses | 205 | 2 |
Other adjustments | -6 | -28 |
Cash flow before change in working capital | 10,055 | 6,336 |
Change in working capital: | ||
Increase (-)/decrease (+) in short-term interest-free trade receivables | -1.327 | -1,740 |
Increase (-)/decrease (+) in inventories | -1,406 | -406 |
Increase (+)/decrease (-) in short-term interest-free liabilities | 1,158 | 2,213 |
Cash flow from operating activities before financial items and taxes | 8,480 | 6,403 |
Interest paid and payments on other financial expenses | -355 | -94 |
Interest received from operating activities | 119 | 91 |
Direct taxes paid | -999 | -290 |
Cash flow before extraordinary items | 7,245 | 6,110 |
Cash flow from operating activities (A) | 7,245 | 6,110 |
CASH FLOW FROM INVESTMENT ACTIVITIES | ||
Investments in tangible and intangible assets | -1,726 | -923 |
Loans granted | -2,292 | |
Repayments of loan receivables | 79 | |
Cash flow from investment activities (B) | -4,018 | -844 |
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) | 2,636 | 5,407 |
Cash and cash equivalents at the beginning of the financial period | 8,235 | 2,828 |
Cash and cash equivalents at the end of the financial period | 10,871 | 8,235 |