| 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 |