In EUR million | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
Revenues | 87,6 | 56,4 | 38,4 | 30,8 |
- Europe | 55,5 | 18,1 | 7,2 | 4,1 |
- North America | 32,1 | 38,2 | 31,2 | 26,7 |
Gross profit | 30,3 | 18,5 | 13,4 | 11,7 |
Gross profit % | 34.6% | 32.7% | 34.9% | 37.9% |
Operating expenses | 28,0 | 23,1 | 14,7 | 13,1 |
Operating profit (EBIT) | 2,33 | (2,7)1 | 2,31 | (1,4) |
Net profit/(loss) after taxes after minority | 0,63 | (4,2)1 | 0,6 | (1,7) |
EBITDA4 | 8,33 | 2,31 | 5,51 | 2,7 |
EBITDA % | 9.5% | 4.1% | 14.3% | 11.7% |
Earnings/(loss) per share in € | 0.01 | (0.09) | 0.01 | (0,04) |
Total assets | 98,4 | 78,9 | 51,7 | 38,8 |
Equity | 42,0 | 27,9 | 30,5 | 21,0 |
Net debt5 | 4,2 | (1,6) | 4,0 | 7,7 |
in EUR millions | FY2023 | FY2022 |
Continuing Operations | ||
Revenues | 87,6 | 56,4 |
Gross Profit | 30,3 | 18,5 |
Gross profit % | 35% | 33% |
Operating profit/(loss) | 2,32 | (2,7)1 |
Total profit / (loss) attributable to owners of the parent | 0,62 | (4,2) 1 |
EBITDA3 | 8,32 | 2,31 |
Earnings/(loss) per share in € | 0,01 | (0,09) |
Equity | ||
Shareholders’ equity | 42,0 | 27,9 |
Liquidity ratio (current assets/current liabilities) | 1,6 | 1,4 |
Assets | ||
Total Assets | 98,4 | 78,9 |
in EUR thousands | FY 2023 | FY 2022 |
Common stock of €0.05 nominal value per share: | 2,585 | 2,303 |
Opening and closing balance – number of outstanding shares (k) | 51,690 | 46,051 |
Holder | Shares | Votes | % Capital | % Voting rights |
K.E. Bouri | 4,957,667.50 | 4,957,667.50 | 9.59% | 9.59% |
C.M.A. Bouri | 2,974,600.50 | 2,974,600.50 | 5.75% | 5.75% |
L. Bouri | 2,974,600.50 | 2,974,600.50 | 5.75% | 5.75% |
M. Bouri | 2,974,600.50 | 2,974,600.50 | 5.75% | 5.75% |
M.A. Bouri | 2,974,600.50 | 2,974,600.50 | 5.75% | 5.75% |
V. Bouri Tamari | 2,974,600.50 | 2,974,600.50 | 5.75% | 5.75% |
Total | 19,830,670 | 19,830,670 | 38.36% | 38.36% |
in EUR thousands | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
Executive Members | |||||||
B. Santchurn | 10% | (18%) | 42% | - | - | - | - |
G. Garvey | (3%) | (14%) | 6% | (2%) | (4%) | (2%) | 10% |
S. Bolton | - | - | - | 100% | 129% | (7%) | 42% |
M. Bouri1 | 100% | 950% | |||||
Non-executive Members | |||||||
C. Crepet | 100% | 10% | 82% | - | 25% | 20% | - |
T.J.M. Stalenhoef | 11% | - | 26% | 27% | 10% | (67%) | (100%) |
E. Thorsen2 | 100% | ||||||
A. Bouri | - | - | - | - | - | - | - |
D. D’Addario | - | - | - | - | - | 100% | (100%) |
A.J. Aas | - | - | - | - | 100% | 100% | - |
A. Cormack | 100% | 100% | |||||
EBITDA3 | (7%) | 29% | (71%) | 120% | 53% | (59%) | 265% |
Change in employee average compensation | (9%) | 11% | 7% | 8% | (7%) | 6% | (8%) |
in EUR thousands | Note | FY 2023 | FY 2022 |
Revenues | (6) | ||
Cost of sales | ( | ( | |
Gross Profit | |||
Selling and distribution expenses | ( | ( | |
General and administrative expenses | (9, 13 & 14) | ( | ( |
Research and development expenses | ( | ( | |
Other income | (8) | ||
Operating Results | ( | ||
Financial expense | (10) | ( | ( |
Financial income | (10) | ||
Net finance (cost) and or income | ( | ( | |
Results before tax | ( | ||
Income taxes | (11) | ( | ( |
Net Results | ( | ||
Other comprehensive income | |||
Items that will be reclassified subsequently to profit | |||
and loss | |||
Exchange differences on translating foreign operations | ( | ||
Total other comprehensive income | ( | ||
Total comprehensive income | ( | ( | |
Profit attributable to: | |||
Owners of the parent | ( | ||
Non-controlling interests | ( | ||
Total Profit/(loss) for the period | ( | ||
Total comprehensive income attributable to: | |||
Owners of the parent | ( | ( | |
Non-controlling interests | ( | ||
( | ( |
Number of weighted average (exclude treasury shares) shares used for calculations of EPS |
- Basic (euro) | (12) | ( | |
- Fully diluted (euro) | (12) | ( |
in EUR thousands | Note | FY 2023 | FY 2022 |
Assets | |||
Non-current assets | |||
Intangible assets | (13) | ||
Property, plant and equipment | (14) | ||
Financial assets | (15) | ||
Deferred tax assets | (16) | ||
Total non-current assets | |||
Current assets | |||
Inventory | (17) | ||
Trade and other receivables | (18) | ||
Cash and cash equivalents | (19) | ||
Restricted cash | (19) | ||
Total current assets | |||
Total assets | |||
Equity | |||
Share capital | (20) | ||
Share premium | (20) | ||
Translation reserves | (20) | ||
Legal reserves | (20) | ||
Retained earnings | (20) | ( | ( |
Equity attributable to owners of the parent | |||
Non-controlling interests | |||
Total equity | |||
Liabilities | |||
Non-current liabilities | |||
Borrowings | (21) | ||
Lease liabilities | (21) | ||
Other liabilities | (21) | ||
Provisions | (22) | ||
Deferred tax liability | (16) | ||
Total non-current liabilities | |||
Current liabilities | |||
Borrowings | (21) | ||
Trade creditors | |||
Share lending liability | (24) | ||
Accrued expenses | (24) | ||
Provisions | (22) | ||
Lease liabilities | |||
Tax and social security | |||
Total current liabilities | |||
Total liabilities | |||
Total equity and liabilities |
in EUR thousands | Note | FY 2023 | FY 2022 |
Cashflow from operating activities | |||
Operating results | ( | ||
Adjustment for: | |||
Amortisation | (13) | ||
Depreciation | (14) | ||
PPP loan forgiveness | ( | ||
Deferred revenue | |||
Changes in: | |||
Changes in trade and other receivables | ( | ||
Changes in inventories | ( | ( | |
Changes in provisions | |||
Changes in trade and other payables | |||
Cash generated from operations | ( | ||
Interest received and paid | ( | ( | |
Income taxes paid | ( | ( | |
Net cash flow from operating activities | ( | ||
Investing activities | |||
Development expenditure, patents | (13) | ( | ( |
Investments in property, plant & equipment | (14) | ( | ( |
Change in investments (restricted cash) | (15) | ||
Net cash flow used in investing activities | ( | ( | |
Financial activities | |||
Proceeds of share issue | (20) | ||
Changes in shared lending | ( | ||
Changes in borrowings – proceeds | (21) | ||
Changes in borrowings – repayments | (21) | ( | ( |
Changes in shareholder loan (21) ( | |||
Changes in lease liabilities | ( | ( | |
Net cash flow from financing activities | |||
Net increase/(decrease) in cash and cash equivalents | ( | ||
Opening position | |||
Foreign currency differences on cash and cash equivalents | ( | ( | |
Closing position | |||
The closing position consists of: | |||
Cash and cash equivalents | (19) | ||
Total closing balance in cash and cash equivalents |
in EUR thousands | Share Capital | Share Premium | Transl-ation Reserve | Legal Reserve | Retained Earnings | Total | Non-Control-ling Interests | Total Equity |
Balance at 1 January 2022 | ||||||||
Changes in equity for 2022 | ( | |||||||
Net profit/(loss) for the year | ( | ( | ( | |||||
Other comprehensive income | ||||||||
- Currency translation | ||||||||
Total comprehensive income for the period | ( | ( | ( | |||||
Share issue | ||||||||
Legal reserve | ( | |||||||
Balance at 31 December 2022 | ( |
Changes in equity for 2023 | ||||||||
Net profit/(loss) for the year | ( | |||||||
Other comprehensive income | ||||||||
- Currency translation | ( | ( | ( | |||||
Total comprehensive income for the period ended 31 December 2023 | ( | ( | ( | ( | ||||
Share issue | ||||||||
Legal reserve | ( | |||||||
Balance at 31 December 2023 | ( |
Concentration of credit risk | FY 2023 | FY 2022 |
Accounts receivable | Accounts receivable | |
Customer 1 | 26% | 13% |
Customer 2 | 7% | 10% |
Customer 3 | 6% | 9% |
Others | 61% | 68% |
Total | 100% | 100% |
in EUR thousands | Current | >30 Days | >60 Days | >90 Days | Total |
FY 2023 | |||||
Europe | 11,253 | 740 | 138 | 2,848 | 14,979 |
United States | 6,719 | 1,529 | 579 | 84 | 8,911 |
Total | 17,972 | 2,269 | 717 | 2,932 | 23,890 |
FY 2022 | |||||
Europe | 2,554 | 453 | 55 | 1,742 | 4,805 |
United States | 5,879 | 1,471 | 578 | 625 | 8,552 |
Total | 8,434 | 1,924 | 633 | 2,366 | 13,357 |
FY 2023 | FY 2022 | |||||
in EUR thousands | KPMG Accountants N.V. | Other KPMG Network | Total | KPMG Accountants N.V. | Other KPMG Network | Total |
Audit fee of financial statements | 389 | 313 | 702 | 325 | 191 | 516 |
Other audit engagement | - | - | - | - | - | - |
Tax-related advisory services | - | - | - | - | - | - |
Other non-audit services | - | - | - | - | - | - |
Total | 389 | 313 | 702 | 325 | 191 | 516 |
in EUR thousands | FY 2023 | FY 2022 |
Cost of sales | 11,353 | 6,134 |
General and administrative expenses | 10,636 | 9,732 |
Selling and distribution expenses | 1,189 | 1,364 |
Research and development expenses1 | 2,776 | 2,390 |
Total employee benefit expense | 25,954 | 19,620 |
in EUR thousands | Fixed Salary/fee | Variable compensation | Fringebenefits | Pensioncost | Long-term compensation plan | Total |
FY 2023 | ||||||
S. Bolton1 | 420 | 154 | 9 | - | 216 | 799 |
G. Garvey | 55 | - | - | - | - | 55 |
C. Crepet | 30 | - | - | - | - | 30 |
E. Thorsen2 | 15 | - | - | - | - | 15 |
A. Bouri | - | - | - | - | - | - |
M. Bouri1 | 215 | 100 | - | - | - | 315 |
A.J. Aas3 | 30 | - | - | - | - | 30 |
A. Cormack3 | 30 | - | - | - | - | 30 |
Total | 795 | 254 | 9 | - | 216 | 1,274 |
FY 2022 | ||||||
S. Bolton1 | 399 | 143 | 22 | - | - | 564 |
G. Garvey | 50 | - | - | - | - | 50 |
C. Crepet | 30 | - | - | - | - | 30 |
T.J.M. Stalenhoef2 | 25 | - | - | - | - | 25 |
A. Bouri | - | - | - | - | - | - |
D. D’Addario2 | 15 | - | - | - | - | 15 |
M. Bouri | 30 | - | - | - | - | 30 |
A.J. Aas | 30 | - | - | - | - | 30 |
A. Cormack2 | 15 | - | - | - | - | 15 |
Total | 594 | 143 | 22 | - | - | 759 |
in EUR thousands | FY 2023 | FY 2022 |
Interest and similar expenses | (1,481) | (601) |
Interest and similar income | 83 | 97 |
Exchange gains/(losses) | 270 | (740) |
Net finance (cost) and or income | (1,128) | (1,244) |
in EUR thousands | FY 2023 | FY 2022 | ||
Profit/(loss) before tax | 1,157 | (3,954) | ||
Taxation (charge)/credit – statutory rate | 25.8% | (298) | 25.8% | 1,020 |
Tax (charge) credit for different statutory tax rates on foreign subsidiaries | 108 | 92 | ||
Non-deductible expenses/other | 180 | 488 | ||
Recognition of previously unrecognized tax losses and deductible temporary difference | 750 | (51) | ||
Current year losses for which no deferred tax asset has been recognized | (1,321) | (1,731) | ||
Prior year adjustment | - | 107 | ||
State tax | 26 | (149) | ||
Effective income tax | (48)% | (556) | (6)% | (224) |
in EUR thousands | Goodwill | Patents, Licenses and Concessions | Software | Development Costs | Total |
At 1 January 2022 | |||||
Cost | 156 | 1,260 | - | 13,379 | 14,795 |
Accumulated amortisation and impairment | - | (1,102) | - | (6,191) | (7,293) |
Net carrying amount | 156 | 158 | - | 7,188 | 7,502 |
Changes to net carrying amount in 2022 | |||||
Additions | - | 130 | 626 | 1,718 | 2,474 |
Disposals | - | (12) | - | - | (12) |
Amortisation | - | (49) | - | (1,330) | (1,379) |
Currency translation differences | 10 | 2 | - | - | 12 |
Total changes in 2022 | 10 | 71 | 626 | 388 | 1,095 |
At 31 December 2022 | |||||
Cost | 166 | 1,379 | 626 | 15,096 | 17,267 |
Accumulated amortisation and impairment | - | (1,151) | - | (7,521) | (8,672) |
Net carrying amount | 166 | 228 | 626 | 7,575 | 8,595 |
Changes to net carrying amount in 2023 | |||||
Additions | - | 26 | 563 | 1,456 | 2,045 |
Disposals | - | - | - | - | - |
Amortisation | - | (81) | (72) | (1,307) | (1,460) |
Currency translation differences | (5) | (5) | - | - | (10) |
Total changes in 2023 | (5) | (60) | 491 | 149 | 575 |
At 31 December 2023 | |||||
Cost | 161 | 1,400 | 1,189 | 16,552 | 19,302 |
Accumulated amortisation and impairment | - | (1,232) | (72) | (8,828) | (10,132) |
Net carrying amount | 161 | 168 | 1,117 | 7,724 | 9,170 |
in EUR thousands | Reverse Vending Machines | Land & Buildings | Plant & Machinery | Vehicles & Equipment | Total |
At 1 January 2022 | 6,170 | 2,109 | 448 | 863 | 9,590 |
Changes to net carrying amount in 2022 | |||||
Additions | 4,952 | 995 | 1,044 | 1,120 | 8,111 |
Disposals/transfers to inventory1 | (573) | - | (1) | (73) | (647) |
Depreciation | (2,682) | (329) | (209) | (371) | (3,591) |
Currency translation | 378 | 236 | 32 | 64 | 709 |
Total changes in 2022 | 2,076 | 902 | 866 | 740 | 4,584 |
At 31 December 2022 | |||||
Cost | 27,118 | 4,139 | 2,491 | 3,965 | 37,713 |
Accumulated depreciation | (18,872) | (1,128) | (1,177) | (2,361) | (23,538) |
Net carrying amount | 8,246 | 3,011 | 1,314 | 1,604 | 14,175 |
At 1 January 2023 | 8,246 | 3,011 | 1,314 | 1,604 | 14,175 |
Changes to net carrying amount in 2023 | |||||
Additions | 4,508 | 2,061 | 971 | 680 | 8,219 |
Disposals/transfers to inventory1 | (363) | - | (54) | (22) | (439) |
Depreciation | (3,019) | (667) | (304) | (588) | (4,576) |
Currency translation | (274) | 140 | (10) | (248) | (392) |
Total changes in 2023 | 851 | 1,534 | 603 | (178) | 2,811 |
At 31 December 2023 | |||||
Cost | 30,989 | 6,339 | 3,398 | 4,375 | 45,101 |
Accumulated depreciation | (21,891) | (1,793) | (1,481) | (2,950) | (28,116) |
Net carrying amount | 9,097 | 4,546 | 1,917 | 1,425 | 16,985 |
in EUR thousands | FY 2023 | FY 2022 |
Cost of sales | 3,885 | 3,206 |
General and administrative expenses | 670 | 380 |
Selling and distribution expenses | 16 | 4 |
Research and development expenses | 5 | 1 |
Total amortisation and depreciation expenses | 4,576 | 3,590 |
Land and | Plant and | Vehicles and | Total | |
in EUR thousands | Buildings | Machinery | Equipment | |
2023 | ||||
Depreciation charge for the year | (517) | (33) | (382) | (932) |
Net carrying amount at 31 December | 2,059 | 119 | 764 | 2,942 |
2022 | ||||
Depreciation charge for the year | (251) | (41) | (253) | (545) |
Net carrying amount at 31 December | 740 | 70 | 988 | 1.798 |
in EUR thousands | FY 2023 | FY 2022 |
Deposits with vendors | 34 | 106 |
Non-current trade receivables | 713 | - |
Loan receivable | 752 | 724 |
Total financial fixed assets | 1,499 | 830 |
December 31, 2023 | ||||||
in EUR thousands | Net balance at31/Dec/22 | (Charge)/credit profit & loss | Currency translation | Net balance | Deferred tax assets | Deferred tax liabilities |
Property, plant and equipment | (888) | 22 | 31 | (835) | - | (835) |
Inventory | 679 | 333 | (20) | 991 | 991 | - |
Tax losses carried forward | 1,393 | (525) | (48) | 820 | 820 | - |
Accrued expenses | 661 | (74) | (23) | 565 | 565 | |
Other | 185 | 385 | (8) | 562 | 612 | (50) |
Total | 2,030 | 141 | (69) | 2,103 | 2,988 | (885) |
Set off to tax | - | - | - | - | (835) | 835 |
Net tax assets and liabilities | 2,030 | 141 | (69) | 2,103 | 2,153 | (50) |
in EUR thousands | FY 2023 | FY 2022 |
Finished Goods | 10,974 | 5,943 |
Raw materials and parts | 22,820 | 20,326 |
Work in progress | 563 | 88 |
Provisions for obsolescence | (2,113) | (2,244) |
Total | 32,244 | 24,114 |
in EUR thousands | FY 2023 | FY 2022 |
Beginning of period | 600 | 411 |
Addition | 340 | 279 |
Release | (228) | - |
Utilization | (57) | (129) |
Currency translation adjustment | (21) | 39 |
End of period | 634 | 600 |
in EUR thousands | FY 2023 | FY 2022 |
Contract guarantee | - | 340 |
in EUR thousands | FY 2023 | FY 2022 |
Current | 7,363 | 3,620 |
Due between 1 to 5 years | 9,312 | 10,930 |
Total borrowings | 16,675 | 14,550 |
in EUR thousands | Nominal interest rate | FY 2023 | FY 2022 | ||
Carrying amount | Fair Value | Carrying amount | Fair Value | ||
Line of credit (LOC) | US Prime Rate | € 2,534 | € 2,534 | € 5,626 | € 5,626 |
Line of credit (LOC) | ROBOR plus 2.25% | € 292 | € 292 | € 479 | € 479 |
Current borrowing | 6.00% | - | - | €1,638 | € 1,638 |
Mortgage facility | 5.50% | € 1,320 | € 1,322 | € 1,463 | € 1,550 |
Term Loan | 3.51% | € 1,629 | € 1,643 | € 2,813 | € 2,700 |
Term Loan | SOFR plus 3.0% | € 1,901 | € 1,982 | € 2,532 | € 2,405 |
Term Loan | 7.35% | € 9,000 | € 9,031 | - | - |
Total | € 16,675 | € 16,804 | € 14,550 | € 14,398 |
in EUR thousands | FY 2023 | FY 2022 |
Current | 1,429 | 680 |
Non-current | 549 | |
Total provisions | 1,978 | 680 |
in EUR thousands | FY 2023 | FY 2022 |
Beginning of period | 680 | 181 |
Additions | 1,894 | 523 |
Release | (287) | - |
Utilisation | (305) | (24) |
Exchange gains/(losses) | (12) | - |
End of period | 1,970 | 680 |
Current portion | 1,421 | 680 |
Non-current portion | 549 | - |
in EUR thousands | FY 2023 | FY 2022 |
Payroll and vacation accruals | 2,962 | 2,302 |
Other accrued expenses | 2,149 | 3,257 |
Deferred revenue | 6,060 | 1,900 |
Total | 11,171 | 7,459 |
in EUR thousands | FY 2023 | FY 2022 |
Within 1 year | 2,499 | 2,482 |
Between 2 to 5 years | 3,801 | 4,162 |
Total | 6,300 | 6,644 |
In EUR thousands | As previously reported | Adjustment | As restated |
Balance Sheet | Dec-2022 | Dec-2022 | |
Financial fixed assets | 34.463 | (787) | 33.676 |
Inventory | 112 | (44) | 68 |
Total assets | 56.890 | (831) | 56.059 |
Total equity | 28.769 | (872) | 27.897 |
Other liabilities (provision for participations) | 2.230 | 41 | 2.271 |
Total equity and liabilities | 56.890 | (831) | 56.059 |
In EUR thousands | Patents and Licenses | Software | Development costs | Total |
At 31 December 2021 | ||||
Cost | 799 | - | 13,379 | 14,178 |
Accumulated amortisation and impairment | (695) | - | (6,191) | (6,886) |
Net carrying amount | 104 | - | 7,188 | 7,292 |
Changes to net carrying amount in 2022 | ||||
Additions | (12) | 626 | 1,718 | 2,332 |
Amortisation | (25) | - | (1,330) | (1,355) |
Total changes in 2022 | (37) | 626 | 388 | 977 |
At 31 December 2022 | ||||
Cost | 787 | 626 | 15,097 | 16,510 |
Accumulated amortisation and impairment | (720) | - | (7,521) | (8,241) |
Net carrying amount | 67 | 626 | 7,576 | 8,269 |
Changes to net carrying amount in 2023 | ||||
Additions | - | 563 | 1,456 | 2,019 |
Amortisation | (33) | (72) | (1,307) | (1,412) |
Total changes in 2023 | (33) | 491 | 149 | 607 |
At 31 December 2023 | ||||
Cost | 787 | 1,189 | 16,553 | 18,529 |
Accumulated amortisation and impairment | (753) | (72) | (8,828) | (9,653) |
Net carrying amount | 34 | 1,117 | 7,725 | 8,876 |
in EUR thousands | FY 2023 | FY 20221 |
Investment in subsidiaries | 31,597 | 30,2761 |
Loans to subsidiaries | 15,599 | 2,6761 |
Loans receivables – affiliate | 752 | 724 |
Total Financial Fixed Assets | 47,948 | 33,676 |
in EUR thousands | Investment in subsidiaries | Loans to subsidiaries |
Balance on 1 January 2022 | 30,276 | 2,676 |
Investments and loans provided | 1,757 | 11,730 |
Results of the group companies for the year | 727 | |
Exchange differences | (1,081) | |
Movement of negative participations to loans | (1,193) | 1,193 |
Movement of negative participations to provision | 1,111 | |
End of year | 31,597 | 15,599 |
in EUR thousands | FY 2023 | FY 2022 |
Trade receivables | 104 | 139 |
Other receivables | 542 | 273 |
Receivables from subsidiaries | 2,945 | 732 |
Total | 3,591 | 1,144 |
in EUR thousands | FY 2023 | FY 2022 |
Contract guarantee | - | 340 |
in EUR thousands | FY 2023 | FY 2022 |
Beginning of period | 4,217 | 2,403 |
Additions | 502 | 1,814 |
Repayments | - | - |
End of period | 4,719 | 4,217 |
in EUR thousands | FY 2023 | FY 2022 |
Loans from credit institutions | 7,412 | - |
Total | 7,412 | - |
in EUR thousands | FY 2023 | FY 20221 |
Provision against investments | 3,262 | 2,1511 |
Other liabilities | 374 | 120 |
Total other liabilities | 3,636 | 2,271 |
in EUR thousands | FY 2023 | FY 2022 |
Creditors | 1,073 | 285 |
Accrued expenses | 783 | 567 |
Payables to subsidiaries | 85 | 4,184 |
Total | 1,941 | 5,036 |
in EUR thousands | FY 2023 | FY 2022 |
Loans from credit institutions | 1,588 | - |
Total | 1,588 | - |
in EUR thousands | FY 2023 | FY 2022 |
Loans from Shareholders | - | 1,638 |
Total | - | 1,638 |
in EUR thousands | FY 2023 | FY 2022 |
Employee benefit expense | 2,818 | 1,862 |
Compliance and other costs | 3,823 | 1,807 |
Depreciation and amortisation | 1,414 | 1,391 |
Total | 8,055 | 5,059 |
in EUR thousands | FY 2023 | FY 2022 |
Salaries and wages | 1,739 | 1,320 |
Social Security expenses | 718 | 569 |
Pension expenses | 107 | 76 |
Long-term compensation plan | 254 | - |
Total | 2,818 | 1,966 |
Average number of employees | ||
Director | 1 | 1 |
General and Administrative | 12 | 10 |
Total | 13 | 11 |
in EUR thousands | FY 2023 | FY 2022 |
Management fee | 4,773 | 2,413 |
Royalty fee | 802 | 755 |
Market development | 1,847 | 914 |
DPG Settlement | - | - |
Total | 7,422 | 4,082 |
in EUR thousands | FY 2023 | FY 2022 |
Interest and similar expenses | (671) | (142) |
Interest and similar income | 1,254 | 185 |
Exchange gains/(losses) | 107 | (340) |
Total | 690 | (297) |
in EUR thousands | FY 2023 | FY 2022 |
Result before taxes | 603 | (4,182) |
Income tax using the appropriate tax rate in the Netherlands @ 25,8% | (156) | 1,079 |
Participation exemption | 188 | (695) |
Current year losses for which no deferred tax asset was recognised | (32) | (384) |
Effective taxes | - | - |
in EUR thousands | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
Net results | 601 | (4,178) | 592 | (1,722) |
Income taxes | (556) | (224) | (933) | (849) |
Results before tax | 1,157 | (3,954) | 1,525 | (873) |
Adjustments for: | ||||
- Net finance (cost) and or income | (1.128) | (1,244) | (806) | 523 |
- Depreciation | (4,576) | (3,590) | (2,717) | (3,014) |
- Amortisation | (1,460) | (1,379) | (890) | (1,071) |
EBITDA | 8,321 | 2,259 | 5,938 | 2,689 |
in EUR thousands | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
Current borrowings | 7,363 | 3,620 | 1,140 | 1,554 |
Non-current borrowings | 9,312 | 10,930 | 5,922 | 7,271 |
Total borrowings | 16,675 | 14,550 | 7,062 | 8,825 |
Cash and cash equivalents | 12,458 | 16,121 | 3,061 | 1,109 |
Net debt | 4,217 | (1,571) | 4,001 | 7,716 |
Materiality |
•Materiality of EUR 800.000•0.9% of revenue |
Group Audit |
•Audit coverage of 90% of total assets•Audit coverage of 97% of revenue |
Risk of material misstatements related to fraud, NOCLAR, going concern and climate risks |
•Fraud risks: the presumed risks of management override of controls and revenue recognition are identified.•Non-compliance with laws and regulations (NOCLAR) risks: risk of non-compliance with anti-bribery and corruption laws.•Going concern related risks: no going concern risks identified •Climate-related risks: We have considered the impact of climate-related risks on the financial statements and described our approach and observations in the section ‘Audit response to climate-related risks’. |
Key audit matters |
•Revenue recognition in the cut-off period for the US, Greece, Hungary and Romania components |
Opinion |
•Unqualified |
Revenue recognition in the cut-off period for the US, Greece, Hungary and Romania |
DescriptionRevenue is recognized when the performance obligations have been fulfilled. The company has various revenue streams with different performance obligations that are disclosed in note 6. These include service revenue, revenue from sale of goods and leasing revenue. Service and leasing revenue is recognized overtime whereas revenue from sale of goods is recognized point in time. We identify a risk of fraud on the existence of revenue of sale of goods in the cut-off period in the US, Greece, Hungary and Romania. |