(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q2)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q2)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (FY)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||
Current assets | |||||||||
Cash, cash equivalents and short term investments | 560.52%2.29M | 560.52%2.29M | 24,001.54%4.62M | 1,188.08%347.23K | 1,188.08%347.23K | --19.17K | -49.49%26.96K | --26.96K | --53.37K |
-Cash and cash equivalents | 560.52%2.29M | 560.52%2.29M | 24,001.54%4.62M | 1,188.08%347.23K | 1,188.08%347.23K | --19.17K | -49.49%26.96K | --26.96K | --53.37K |
Receivables | 1,494.87%584.7K | 1,494.87%584.7K | 8.03%97.95K | -70.54%36.66K | -70.54%36.66K | --90.67K | 44.39%124.43K | --124.43K | --86.18K |
-Accounts receivable | 1,685.16%565.18K | 1,685.16%565.18K | -52.39%33.73K | -73.70%31.66K | -73.70%31.66K | --70.83K | 43.59%120.36K | --120.36K | --83.82K |
-Loans receivable | --19.51K | --19.51K | ---- | --0 | --0 | ---- | ---- | ---- | ---- |
-Related party accounts receivable | --0 | --0 | ---- | 65.32%4.41K | 65.32%4.41K | --7.75K | --2.67K | --2.67K | --0 |
-Other receivables | ---- | ---- | 431.11%64.23K | -57.62%592 | -57.62%592 | --12.09K | -40.63%1.4K | --1.4K | --2.35K |
Prepaid assets | -59.88%71.72K | -59.88%71.72K | -50.36%59.27K | 158.36%178.77K | 158.36%178.77K | --119.4K | --69.19K | --69.19K | --0 |
Current deferred assets | --0 | --0 | --0 | --262.68K | --262.68K | ---- | --0 | --0 | ---- |
Total current assets | 257.42%2.95M | 257.42%2.95M | 1,983.52%4.78M | 274.17%825.35K | 274.17%825.35K | --229.24K | 58.06%220.58K | --220.58K | --139.55K |
Non current assets | |||||||||
Net PPE | 250.39%1.05M | 250.39%1.05M | -95.88%14.76K | -20.61%299.75K | -20.61%299.75K | --358.35K | 7,661.29%377.59K | --377.59K | --4.87K |
-Gross PPE | 141.32%1.14M | 141.32%1.14M | -93.97%28.91K | 4.09%470.45K | 4.09%470.45K | --479.49K | 4,260.11%451.97K | --451.97K | --10.37K |
-Accumulated depreciation | 50.21%-84.98K | 50.21%-84.98K | 88.32%-14.15K | -129.48%-170.69K | -129.48%-170.69K | ---121.14K | -1,252.15%-74.38K | ---74.38K | ---5.5K |
Goodwill and other intangible assets | --4.05M | --4.05M | --869K | --0 | --0 | ---- | ---- | ---- | ---- |
-Goodwill | --592.49K | --592.49K | --230K | --0 | --0 | ---- | ---- | ---- | ---- |
-Other intangible assets | --3.46M | --3.46M | --639K | ---- | ---- | ---- | ---- | ---- | ---- |
Investments and advances | --426.32K | --426.32K | --123.67K | --0 | --0 | ---- | ---- | ---- | ---- |
Related parties assets | --0 | --0 | ---- | 65.32%4.41K | 65.32%4.41K | --7.75K | --2.67K | --2.67K | --0 |
Other non current assets | --10.33K | --10.33K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Total non current assets | 1,748.30%5.54M | 1,748.30%5.54M | 181.13%1.01M | -20.61%299.75K | -20.61%299.75K | --358.35K | 7,661.29%377.59K | --377.59K | --4.87K |
Total assets | 654.62%8.49M | 654.62%8.49M | 884.32%5.78M | 88.09%1.13M | 88.09%1.13M | --587.59K | 314.20%598.17K | --598.17K | --144.41K |
Liabilities | |||||||||
Current liabilities | |||||||||
Payables | 427.71%3.71M | 427.71%3.71M | -19.00%422.77K | 66.18%702.74K | 66.18%702.74K | --521.93K | 55.00%422.88K | --422.88K | --272.83K |
-accounts payable | 463.97%3.67M | 463.97%3.67M | 258.88%344.97K | 482.16%650.26K | 482.16%650.26K | --96.12K | 376.12%111.7K | --111.7K | --23.46K |
-Total tax payable | -21.61%41.14K | -21.61%41.14K | 25.59%77.79K | -1.55%52.48K | -1.55%52.48K | --61.94K | 76.56%53.3K | --53.3K | --30.19K |
-Due to related parties current | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | ---- |
-Other payable | ---- | ---- | ---- | ---- | ---- | --363.86K | 17.65%257.88K | --257.88K | --219.18K |
Current provisions | ---- | ---- | ---- | ---- | ---- | --11K | 0.00%11K | --11K | --11K |
Current debt and capital lease obligation | 251.90%305.59K | 251.90%305.59K | 26.60%139.81K | -13.68%86.84K | -13.68%86.84K | --110.44K | 5,285.65%100.6K | --100.6K | --1.87K |
-Current debt | 3,086.59%197.66K | 3,086.59%197.66K | 416.09%135.11K | -73.13%6.2K | -73.13%6.2K | --26.18K | --23.08K | --23.08K | ---- |
-Current capital lease obligation | 33.84%107.92K | 33.84%107.92K | -94.43%4.7K | 4.02%80.64K | 4.02%80.64K | --84.26K | 4,049.89%77.52K | --77.52K | --1.87K |
Current deferred liabilities | 114.90%481.91K | 114.90%481.91K | --224.25K | 663.50%224.25K | 663.50%224.25K | ---- | --29.37K | --29.37K | ---- |
Other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---29.37K | ---29.37K | ---- |
Current liabilities | 343.46%4.5M | 343.46%4.5M | 22.30%786.82K | 89.68%1.01M | 89.68%1.01M | --643.37K | 87.08%534.48K | --534.48K | --285.7K |
Non current liabilities | |||||||||
Long term debt and capital lease obligation | 241.08%827.08K | 241.08%827.08K | -94.65%15.71K | -23.63%242.49K | -23.63%242.49K | --293.68K | 1,132.97%317.5K | --317.5K | --25.75K |
-Long term debt | 1,338.79%226.08K | 1,338.79%226.08K | -16.51%15.71K | -28.30%15.71K | -28.30%15.71K | --18.82K | -12.34%21.92K | --21.92K | --25K |
-Long term capital lease obligation | 165.02%601K | 165.02%601K | --0 | -23.28%226.77K | -23.28%226.77K | --274.86K | 39,259.12%295.59K | --295.59K | --751 |
Non current deferred liabilities | --6.65K | --6.65K | ---- | --0 | --0 | ---- | ---- | ---- | ---- |
Derivative product liabilities | --34.38K | --34.38K | --194.32K | --0 | --0 | ---- | ---- | ---- | ---- |
Other non current liabilities | --181K | --181K | --167K | ---- | ---- | ---- | ---- | ---- | ---- |
Total non current liabilities | 332.96%1.05M | 332.96%1.05M | 28.38%377.03K | -23.63%242.49K | -23.63%242.49K | --293.68K | 1,132.97%317.5K | --317.5K | --25.75K |
Total liabilities | 341.43%5.55M | 341.43%5.55M | 24.21%1.16M | 47.46%1.26M | 47.46%1.26M | --937.04K | 173.55%851.99K | --851.99K | --311.45K |
Shareholders'equity | |||||||||
Share capital | 17.54%54.41K | 17.54%54.41K | 282.93%53.38K | 232.12%46.29K | 232.12%46.29K | --13.94K | 0.00%13.94K | --13.94K | --13.94K |
-common stock | 17.54%54.41K | 17.54%54.41K | 282.93%53.38K | 232.12%46.29K | 232.12%46.29K | --13.94K | 0.00%13.94K | --13.94K | --13.94K |
Retained earnings | -297.17%-5.98M | -297.17%-5.98M | -706.24%-3.02M | -439.20%-1.51M | -439.20%-1.51M | ---375.17K | -45.28%-279.34K | ---279.34K | ---192.28K |
Gains losses not affecting retained earnings | 536.01%8.46M | 536.01%8.46M | 29,118.08%7.51M | 5,111.13%1.33M | 5,111.13%1.33M | --25.72K | 1.08%25.52K | --25.52K | --25.24K |
Other equity interest | 0.00%-935 | 0.00%-935 | 93.29%-935 | 93.29%-935 | 93.29%-935 | ---13.94K | 0.00%-13.94K | ---13.94K | ---13.94K |
Total stockholders'equity | 2,026.43%2.53M | 2,026.43%2.53M | 1,399.47%4.54M | 48.30%-131.21K | 48.30%-131.21K | ---349.46K | -51.95%-253.82K | ---253.82K | ---167.04K |
Noncontrolling interests | --416.76K | --416.76K | --78.77K | --0 | --0 | ---- | ---- | ---- | ---- |
Total equity | 2,344.05%2.94M | 2,344.05%2.94M | 1,422.01%4.62M | 48.30%-131.21K | 48.30%-131.21K | ---349.46K | -51.95%-253.82K | ---253.82K | ---167.04K |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |
Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | -- | -- | -- | -- |
No Data