|
1000.0
1000.0
|
 | Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Gross profit | | 289 |
3,403 |
2,998 |
3,822 |
3,531 |
1,629 |
0.0 |
0.0 |
|
 | EBITDA | | -1,187 |
1,748 |
1,343 |
1,936 |
1,317 |
-915 |
0.0 |
0.0 |
|
 | EBIT | | -397 |
2,808 |
5,004 |
2,434 |
-4,296 |
211 |
0.0 |
0.0 |
|
 | Pre-tax profit (PTP) | | 6,626.6 |
10,242.3 |
23,740.7 |
26,347.0 |
16,418.9 |
14,582.8 |
0.0 |
0.0 |
|
 | Net earnings | | 6,984.1 |
9,971.7 |
23,488.2 |
25,404.9 |
18,962.7 |
14,505.0 |
0.0 |
0.0 |
|
 | Pre-tax profit without non-rec. items | | 6,627 |
10,242 |
23,741 |
26,347 |
16,419 |
14,583 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
 | Tangible assets total | | 62,503 |
61,954 |
65,707 |
66,650 |
61,405 |
43,031 |
0.0 |
0.0 |
|
 | Shareholders equity total | | 28,209 |
58,040 |
82,028 |
108,326 |
213,990 |
223,276 |
211,346 |
211,346 |
|
 | Interest-bearing liabilities | | 66,773 |
60,670 |
88,676 |
87,027 |
48,568 |
48,220 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 102,484 |
123,185 |
174,915 |
202,147 |
267,326 |
274,183 |
211,346 |
211,346 |
|
|
 | Net Debt | | 63,615 |
51,625 |
88,617 |
87,006 |
31,448 |
15,648 |
-211,346 |
-211,346 |
|
|
See the entire balance sheet |
1000.0
|
 | Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Net sales growth | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Gross profit | | 289 |
3,403 |
2,998 |
3,822 |
3,531 |
1,629 |
0.0 |
0.0 |
|
 | Gross profit growth | | -61.9% |
1,075.8% |
-11.9% |
27.5% |
-7.6% |
-53.9% |
-100.0% |
0.0% |
|
 | Employees | | 3 |
3 |
3 |
3 |
4 |
4 |
0 |
0 |
|
 | Employee growth % | | 0.0% |
0.0% |
0.0% |
0.0% |
33.3% |
0.0% |
-100.0% |
0.0% |
|
 | Employee expenses | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Balance sheet total (assets) | | 102,484 |
123,185 |
174,915 |
202,147 |
267,326 |
274,183 |
211,346 |
211,346 |
|
 | Balance sheet change% | | 16.1% |
20.2% |
42.0% |
15.6% |
32.2% |
2.6% |
-22.9% |
0.0% |
|
 | Added value | | -308.4 |
2,858.5 |
5,075.4 |
2,441.3 |
-4,288.9 |
284.9 |
0.0 |
0.0 |
|
 | Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Investments | | 9,896 |
-600 |
3,681 |
936 |
-5,258 |
-18,447 |
-43,031 |
0 |
|
|
 | Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | EBIT trend | | -1.0 |
1.0 |
2.0 |
3.0 |
-1.0 |
1.0 |
0.0 |
0.0 |
|
1000.0
 | EBITDA % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | EBIT % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | EBIT to gross profit (%) | | -137.2% |
82.5% |
166.9% |
63.7% |
-121.6% |
13.0% |
0.0% |
0.0% |
|
 | Net Earnings % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Profit before depreciation and extraordinary items % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Pre tax profit less extraordinaries % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | ROA % | | 7.8% |
9.8% |
18.2% |
15.9% |
9.3% |
7.2% |
0.0% |
0.0% |
|
 | ROI % | | 8.4% |
10.1% |
18.2% |
15.9% |
9.4% |
7.2% |
0.0% |
0.0% |
|
 | ROE % | | 27.9% |
23.1% |
33.5% |
26.7% |
11.8% |
6.6% |
0.0% |
0.0% |
|
1000.0
 | Equity ratio % | | 28.4% |
47.1% |
46.9% |
53.7% |
80.2% |
81.6% |
100.0% |
100.0% |
|
 | Relative indebtedness % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Relative net indebtedness % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net int. bear. debt to EBITDA, % | | -5,359.2% |
2,953.0% |
6,597.9% |
4,493.4% |
2,387.2% |
-1,710.0% |
0.0% |
0.0% |
|
 | Gearing % | | 236.7% |
104.5% |
108.1% |
80.3% |
22.7% |
21.6% |
0.0% |
0.0% |
|
 | Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Financing costs % | | 1.3% |
1.3% |
4.4% |
4.1% |
8.1% |
10.3% |
0.0% |
0.0% |
|
1000.0
 | Quick Ratio | | 0.1 |
1.6 |
0.0 |
0.1 |
1.0 |
1.2 |
0.0 |
0.0 |
|
 | Current Ratio | | 0.1 |
1.6 |
0.0 |
0.1 |
1.0 |
1.2 |
0.0 |
0.0 |
|
 | Cash and cash equivalent | | 3,158.2 |
9,044.6 |
59.1 |
21.0 |
17,119.5 |
32,572.4 |
0.0 |
0.0 |
|
1000.0
 | Trade debtors turnover (days) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Trade creditors turnover (days) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
 | Current assets / Net sales % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
 | Net working capital | | -39,939.1 |
5,251.9 |
-36,106.9 |
-33,329.6 |
-42.7 |
5,983.3 |
0.0 |
0.0 |
|
 | Net working capital % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
 | Net sales / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | Added value / employee | | -103 |
953 |
1,692 |
814 |
-1,072 |
71 |
0 |
0 |
|
 | Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
 | EBITDA / employee | | -396 |
583 |
448 |
645 |
329 |
-229 |
0 |
0 |
|
 | EBIT / employee | | -132 |
936 |
1,668 |
811 |
-1,074 |
53 |
0 |
0 |
|
 | Net earnings / employee | | 2,328 |
3,324 |
7,829 |
8,468 |
4,741 |
3,626 |
0 |
0 |
|
|