ASSETS |
Current assets |
Cash and cash equivalents |
|
|
|
2 653 |
|
2 110 |
Trade receivables |
|
|
|
|
|
|
against third parties |
|
|
|
4 019 |
|
3 613 |
against Group |
|
|
|
135 |
|
1 514 |
Other short-term receivables |
|
|
|
|
|
|
against third parties |
|
|
|
19 |
|
18 |
against Group |
|
8
|
|
2 773 |
|
1 335 |
Inventories |
|
|
|
240 |
|
262 |
Prepaid expenses |
|
|
|
70 |
|
74 |
Total current assets |
|
|
|
9 909 |
|
8 926 |
|
Non-current assets |
Financial assets to Group |
|
|
|
47 626 |
|
48 441 |
Investments |
|
4
|
|
57 931 |
|
58 994 |
Property, plant, equipment and lease |
|
12
|
|
431 |
|
57 |
Intangible assets |
|
|
|
44 |
|
47 |
Long-term financial assets |
|
|
|
50 |
|
30 |
Total non-current assets |
|
|
|
106 082 |
|
107 569 |
TOTAL assets |
|
|
|
115 991 |
|
116 495 |
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
Current liabilities |
Trade payables |
|
|
|
|
|
|
against third parties |
|
|
|
192 |
|
377 |
against Group |
|
|
|
2 744 |
|
2 674 |
Short-term interest-bearing liabilities against shareholders |
|
5
|
|
2 481 |
|
6 400 |
Short-term lease liabilities |
|
12
|
|
94 |
|
|
Other short-term liabilities |
|
|
|
453 |
|
943 |
Accrued expenses and short term provisions |
|
|
|
4 722 |
|
3 445 |
Total short-term liabilities |
|
|
|
10 687 |
|
13 839 |
|
Non-current liabilities |
Long-term interest-bearing liabilities against shareholders |
|
6
|
|
30 668 |
|
25 726 |
Long-term lease liabilities |
|
12
|
|
316 |
|
26 |
Long-term provisions |
|
|
|
90 |
|
74 |
Total long-term liabilities |
|
|
|
31 074 |
|
25 826 |
|
Shareholders’ equity |
Share capital |
|
1 / 2 / 3
|
|
7 053 |
|
7 053 |
Legal capital reserves |
|
|
|
|
|
|
Capital contribution reserves |
|
|
|
88 924 |
|
88 924 |
Legal retained earnings |
|
|
|
|
|
|
General legal retained earnings |
|
|
|
4 534 |
|
4 534 |
Voluntary retained earings |
|
|
|
|
|
|
Accumulated losses |
|
|
|
–23 681 |
|
–26 980 |
Net (loss) / income for the year |
|
|
|
–2 600 |
|
3 300 |
Total shareholders’ equity |
|
|
|
74 230 |
|
76 830 |
TOTAL liabilities & equity |
|
|
|
115 991 |
|
116 495 |