in EUR 1,000 of Profit and Loss. | Notes Consolidated Statement | Period ended | Period ended |
31. 12. 2023 | 31. 12. 2022 | ||
Revenue | 5 | ||
Cost of sales | – | – | |
Gross profit | |||
Other income | 6 | ||
Selling and Distribution | 7 | – | – |
Administrative Expense | 8 | – | – |
Operating result | – | – | |
Finance income | 10 | ||
Finance expense | 10 | – | – |
Share of profit of associates and joint venture | 16 | ||
Result before tax | – | – | |
Income tax | 11 | ||
Result after tax | – | – | |
Attributable to: | |||
Owners of Redcare Pharmacy N.V. | – | – | |
Non-controlling interests | |||
– | – | ||
Earnings per share (in EUR) | 12 | ||
Basic earnings per share | – | – | |
Diluted earnings per share | – | – |
in EUR 1,000 | Notes Consolidated Statement of Comprehensive Income. | Period ended | Period ended |
31. 12. 2023 | 31. 12. 2022 | ||
Result for the period | – | – | |
Other comprehensive income | |||
Items that are or may be reclassified subsequently to profit or loss | |||
– Foreign operations – foreign currency translation differences | |||
Items that will not be reclassified to profit or loss | |||
– Remeasurement of net defined benefit plans | 28 | – | |
– Income taxes from remeasurement of net defined benefit plans | 28 | ||
Other comprehensive income/loss for the period | – | ||
Total comprehensive result | – | – | |
Total comprehensive result attributable to: | |||
Owners of Redcare Pharmacy N.V. | – | – | |
Non-controlling interests | – | ||
– | – |
in EUR 1,000 | Notes Consolidated Statement | 31. 12. 2023 | 31. 12. 2022 |
Assets of Financial Position. | |||
Non-current assets | |||
Property, plant and equipment | 13 | ||
Right of use assets | 32 | ||
Intangible assets | 14 | ||
Deferred tax assets | 11 | ||
Other financial assets | 19 | ||
Investments in joint ventures | 16 | ||
Investments in associates | |||
Investments in equity instruments | |||
Current assets | |||
Inventories | 17 | ||
Trade and other receivables | 18 | ||
Prepayments and other current assets | 18 | ||
Other financial assets | 19 | ||
Cash and cash equivalents | 20 | ||
Total assets | |||
Equity and liabilities | |||
Shareholders’ equity | 21 | ||
Issued capital and share premium | |||
Reserves/accumulated losses | – | – | |
Equity attributable to owners of the Company | |||
Non-controlling interests | |||
Total equity | 30 | ||
Non-current liabilities | |||
Loans and Borrowings | 22 | ||
Employee benefit liabilities | 28 | ||
Deferred tax liability | 11 | ||
Current liabilities | |||
Trade and other payables | 23 | ||
Loans and Borrowings | 23 / 24 | ||
Other current liabilities | 23 | ||
Total equity and liabilities |
in EUR 1,000 of cash flows. | Notes Consolidated Statement | Period ended | Period ended |
31.12.2023 | 31.12.2022 | ||
Cash flow from operating activities | |||
Operating result | – | – | |
Adjustments for: | |||
– Depreciation and amortisation of non-current assets | 9 | ||
– Result of disposal of non-current assets | |||
– Net foreign exchange differences | 10 | ||
– Share-based payment charge for the period | 27 | ||
Corporate income tax paid | 11 | – | – |
Operating result adjusted for depreciation and amortisation and taxes | – | ||
Movements in – (Increase)/decrease in trade and other receivables | 18 | – | – |
– (Increase)/decrease in inventory | 17 | – | – |
– Increase/(decrease) in trade and other payables | 23 | – | |
– Increase/(decrease) in other net current assets | 23 | – | |
Total change in working capital | – | ||
Net cash (used in)/generated by operating activities | – | ||
Cash flow from investing activities | |||
Investment for property, plant and equipment | 13 | – | – |
Investment for intangible assets | 14 | – | – |
Investment in other financial assets | 19 | – | – |
Disposal of other financial assets | 19 | ||
Repayment of loan to associates | |||
(Investment in)/disposal from escrow account | 19 | ||
Acquisition of subsidiary, net of cash acquired | 29 | – | – |
Dividend received from associates | |||
Interest received | 10 | ||
Net cash (used in)/generated by investing activities | – | – | |
Cash flow from financing activities | 24 | ||
Interest paid | 10 | – | – |
Capital increase | 21 | ||
Capital increase exercised options | 21 | ||
Repayment of other long-term loans | 22 | – | – |
Proceeds from other long-term loans | 22 | ||
Cash-out lease payments | 32 | – | – |
Net cash (used in)/generated by financing activities | – | ||
Net increase/(decrease) in cash and cash equivalents | – | ||
Cash and cash equivalents at the beginning of the period | 20 | ||
Effect of movements in exchange rates on cash held | |||
Cash and cash equivalents at the end of the period | 20 |
in EUR 1,000 | Notes | Issued and | Share for the year ended 31 December 2023 | Retained | Equity part Consolidated Statement of shareholders’ equity. | Reserve | Translation Equity attributable to Redcare Pharmacy shareholders | Equity | Non | Total |
paid-up | premium | earnings | on convertible | for stock | Reserve | controlling | equity | |||
share capital | bonds | option plan | interests | |||||||
Equity as of 1 January 2023 | – | |||||||||
Comprehensive income for the period | ||||||||||
Loss for the period | – | – | – | |||||||
Other comprehensive in- come for the period | – | – | – | – | ||||||
Total comprehensive income for the period | – | – | – | – | ||||||
Transactions with owners of the Company | ||||||||||
Capital increase | 21 | |||||||||
Capital increase due | ||||||||||
to exercised options | 21 | – | ||||||||
Capital increase | ||||||||||
related to business com- binations | 29 | |||||||||
Share-based payment | ||||||||||
charge for the period | 27 | |||||||||
Total transactions with owners of the Company | – | |||||||||
Changes in ownership interests | ||||||||||
Acquisition of subsidiary with NCI | 29 | |||||||||
Acquisition of subsidiary | ||||||||||
consideration in kind | 29 | |||||||||
Balance as at 31 December 2023 | – |
in EUR 1,000 | Notes | Issued and | Share for the year ended 31 December 2022 | Retained | Equity part | Reserve | Translation Equity attributable to Redcare Pharmacy shareholders | Equity | Non | Total |
paid-up | premium | earnings | on convertible | for stock | Reserve | controlling | equity | |||
share capital | bonds | option plan | interests | |||||||
Equity as of 1 January 2022 | – | |||||||||
Comprehensive income for the period | ||||||||||
Loss for the period | – | – | – | |||||||
Other comprehensive in- come for the period | ||||||||||
Total comprehensive income for the period | – | – | – | |||||||
Transactions with owners of the Company | ||||||||||
Share-based payment | ||||||||||
charge for the period | 27 | |||||||||
Capital increase due | ||||||||||
to exercised options | 21 | – | ||||||||
Balance as at 31 December 2022 | – |