iLOQ Group

Cash flow statement

 

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