Envipco Annual Report 2025 75 Consolidated Statement of Comprehensive Income | |||
in € thousands | Note | 2025 | 2024 |
Revenues | (6) | ||
Cost of sales | (9, 14 & 17) | ( | ( |
Gross Profit | |||
Selling and distribution expenses | ( | ( | |
General and administrative expenses | ( | ( | |
Research and development expenses | ( | ( | |
Operating Expenses | (8) | ( | ( |
Other income and expenses | (8) | ||
Operating Profit/(Loss) | ( | ||
Financial expense | (10) | ( | ( |
Financial income | (10) | ||
Profit/(Loss) before Tax | ( | ||
Income taxes | (11) | ( | ( |
Net Profit/(Loss) | ( | ( | |
Other Comprehensive Income to Be Reclassified to Profit | |||
or Loss in Subsequent Periods | |||
Exchange differences on translating foreign operations | ( | ||
Total Comprehensive Income/(Loss) | ( | ( | |
Profit Attributable to: | |||
Owners of the parent | ( | ( | |
Non-controlling interests | ( | ( | |
Total Profit/(Loss) for the Period | ( | ( | |
Total Comprehensive Income/(Loss) Attributable to: | |||
Owners of the parent | ( | ( | |
Non-controlling interests | ( | ( | |
( | ( | ||
Number of weighted average shares used for calculations of EPS | |||
Earnings/(loss) per share for profit attributable to the ordinary equity holders of the parent during the period | |||
- Basic (euro) | (12) | ( | ( |
- Fully diluted (euro) | (12) | ( | ( |
Envipco Annual Report 2025 76 Consolidated Statement of Financial Position | |||
in € thousands | Note | 2025 | 2024 |
Assets | |||
Non-current assets | |||
Intangible assets | (13) | ||
Property, plant and equipment | (14) | ||
Financial assets | (15) | ||
Deferred tax assets | (16) | ||
Total non-current assets | |||
Current assets | |||
Inventory | (17) | ||
Trade and other receivables | (18) | ||
Cash and cash equivalents | (19) | ||
Total current assets | |||
Total assets | |||
Equity | |||
Share capital | (20) | ||
Share premium | (20) | ||
Translation reserves | (20) | ||
Legal reserves | (20) | ||
Retained earnings | (20) | ( | ( |
Equity attributable to owners of the parent | |||
Non-controlling interests | |||
Total equity | |||
Liabilities | |||
Non-current liabilities | |||
Borrowings | (21) | ||
Lease liabilities | (21) | ||
Other liabilities | (21) | ||
Provisions | (22) | ||
Deferred tax liability | (16) | ||
Total non-current liabilities | |||
Current liabilities | |||
Borrowings | (21) | ||
Trade creditors | (5) | ||
Accrued Expenses, Deferred revenue and Other current liabilities | (24) | ||
Provisions | (22) | ||
Lease liabilities | (21) | ||
Tax and social security | (24) | ||
Total current liabilities | |||
Total liabilities | |||
Total equity and liabilities |
Envipco Annual Report 2025 77 Consolidated Statement of Cash Flow | |||
in € thousands | Note | 2025 | 2024 |
Cashflow from operating activities | |||
Operating results | ( | ||
Adjustment for: | |||
Amortization | (13) | ||
Depreciation | (14) | ||
Changes in: | |||
Changes in trade and other receivables | ( | ||
Changes in inventories | ( | ||
Changes in provisions | ( | ( | |
Changes in trade and other payables | ( | ( | |
Changes in deferred revenue | ( | ||
Cash generated from operations | ( | ( | |
Interest received | |||
Interest paid | ( | ( | |
Income taxes paid | ( | ( | |
Net cash flow from operating activities | ( | ( | |
Investing activities | |||
Development expenditure, patents | (13) | ( | ( |
Investments in property, plant & equipment | (14) | ( | ( |
Acquisitions, net of cash acquired | (13) | ( | |
Net cash flow used in investing activities | ( | ( | |
Financial activities | |||
Proceeds of share issue | (20) | ||
Changes in borrowings – proceeds | (21) | ||
Changes in borrowings – repayments | (21) | ( | ( |
Changes in lease liabilities | ( | ( | |
Net cash flow from financing activities | |||
Net increase/(decrease) in cash and cash equivalents | |||
Opening position | |||
Foreign currency differences on cash and cash | ( | ||
equivalents | |||
Total closing balance in cash and cash equivalents | (19) |
Envipco Annual Report 2025 78 Consolidated Statement of Changes in Equity | ||||||||
Non- | ||||||||
Trans- | Control- | |||||||
Share | Share | lation | Legal | Retained | ling | Total | ||
in € thousands | Capital | Premium | Reserve | Reserve | Earnings | Total | Interests | Equity |
Balance at 1 January 2024 | ( | |||||||
Changes in equity for 2024 | ||||||||
Net profit/(loss) for the year | ( | ( | ( | ( | ||||
Other comprehensive income | ||||||||
- Currency translation | ||||||||
Total comprehensive income for the period | ( | ( | ( | ( | ||||
Share issue | ||||||||
Legal reserve | ( | |||||||
Balance at 31 December | ( | |||||||
2024 | ||||||||
Changes in equity for 2025 | ||||||||
Net profit/(loss) for the year | ( | ( | ( | |||||
Other comprehensive income | ||||||||
- Currency translation | ( | ( | ( | |||||
Total comprehensive income for the period | ( | ( | ( | ( | ||||
ended 31 December 2025 | ||||||||
Share issue | ||||||||
Legal reserve | ( | |||||||
Balance at 31 December | ( | |||||||
2025 |
2025 | 2024 | ||
Company equity | in € millions | 103.5 | 65.2 |
EBITDA 1 | in € millions | 1.1 | 11.9 |
Gross working capital 2 | in € millions | 58.9 | 63.2 |
Solvency ratio 3 | % | 69 | 39 |
Liquidity ratio 4 | 2.5 | 1.8 | |
Debt service coverage 5 | 0.1 | 1.4 | |
Net debt 1 / EBITDA 1 | (36.1) | (0.3) |
Subsidiary | Location | % Ownership |
Envipco Automaten GmbH, | Westerkappeln, Germany | 100% |
Environmental Products Corporation | Delaware, US | 99.85% |
Envipco Pickup & Processing Services Inc. | Delaware, US | 99.85% |
Environmental Products Recycling Inc. | Delaware, US | 99.85% |
Envipco N.D. Inc. | Delaware, US | 99.85% |
Envipco Solutions SRL | Alba Iulia, Romania | 100% |
Envipco Hellas SA | Athens, Greece | 100% |
Envipco Europe B.V. | Amersfoort, The Netherlands | 100% |
Envipco Sweden A.B. | Borlange, Sweden | 100% |
Envipco (UK) Limited | London, United Kingdom | 100% |
Envipco Ireland Limited | Dublin, Republic of Ireland | 100% |
Envipco Portugal Unipessoal LDA | Lisbon, Portugal | 100% |
Envipco Hungary Kft | Budapest, Hungary | 100% |
Envipco France SA | Paris, France | 100% |
Envipco Slovakia sro | Bratislava, Slovakia | 100% |
Envipco A.S. | Oslo, Norway | 100% |
Envipco Poland Sp. z o.o. | Warsaw, Poland | 100% |
Sensibin Limited | Dublin, Ireland | 100% |
Envipco Principal B.V. | Amersfoort, The Netherlands | 100% |
Asset Type | Depreciation Period |
Buildings | 40 years |
Plant & machinery | 4-7 years |
RVMs | 4-7 years |
Vehicles & equipment | 3-5 years |
2025 | 2024 | |||
Location | Trade receivable | Location | Trade receivable | |
Customer 1 | Romania | 20% | Romania | 17% |
Customer 2 | Hungary | 8% | Hungary | 7% |
Customer 3 | Greece | 8% | Greece | 7% |
Others | - | 64% | - | 69% |
Total | 100% | 100% |
in € thousands | Current | Non-current | >30 Days | >60 Days | >90 Days | Total |
2025 | ||||||
Europe | 12,090 | 2,453 | 199 | 476 | 3,010 | 18,228 |
United States | 6,073 | - | 1,879 | 694 | 83 | 8,729 |
Total | 18,163 | 2,453 | 2,078 | 1,170 | 3,093 | 26,957 |
2024 | ||||||
Europe | 13,203 | - | 4,076 | 1,136 | 8,995 | 27,410 |
United States | 6,749 | - | 1,473 | 446 | 296 | 8,964 |
Total | 19,952 | - | 5,549 | 1,582 | 9,291 | 36,374 |
in € thousands | In 1 Year | 1-2 Years | 2-5 Years | > 5 Years | Total |
2025 | |||||
Borrowings | 17,103 | 618 | 1,082 | - | 18,803 |
Lease liabilities | 2,378 | 1,697 | 2,057 | 1,526 | 7,658 |
Trade creditors | 15,110 | - | - | - | 15,110 |
Accrued expenses | 3,385 | - | - | - | 3,385 |
Other liabilities | 3,226 | 530 | - | - | 3,757 |
Total | 41,202 | 2,845 | 3,140 | 1,527 | 48,713 |
2024 | |||||
Borrowings | 20,270 | 3,202 | 5,968 | - | 29,440 |
Lease liabilities | 2,137 | 1,787 | 2,463 | 2,423 | 8,810 |
Trade creditors | 16,506 | 11 | - | - | 16,517 |
Accrued expenses | 6,779 | - | - | - | 6,779 |
Other liabilities | 2,834 | 4,203 | 320 | - | 7,357 |
Total | 48,526 | 9,203 | 8,751 | 2,423 | 68,903 |
2025 | 2024 | |||||||
North | North | |||||||
in € thousands | Europe | America | Corporate | Total | Europe | America | Corporate | Total |
Revenues | ||||||||
Sale & installation | 48,949 | 5,013 | - | 53,962 | 74,119 | 3,400 | - | 77,519 |
of goods 1 | ||||||||
Pick-up & | ||||||||
processing | - | 9,058 | - | 9,058 | - | 9,421 | - | 9,421 |
services 2 | ||||||||
Service revenue 2 | 6,667 | 16,582 | - | 23,249 | 5,449 | 17,797 | - | 23,246 |
Leasing revenue 2 | 432 | 3,647 | - | 4,079 | 135 | 3,693 | - | 3,828 |
Total | 56,048 | 34,300 | - | 90,348 | 79,703 | 34,311 | - | 114,014 |
Net Results | (3,740) | (183) | (6,804) | (10,727) | 9,363 | (6,379) | (5,960) | (2,976) |
EBITDA 3 | 3,396 | 3,009 | (5,269) | 1,136 | 16,452 | (695) | (3,860) | 11,897 |
Depreciation & | 4,439 | 2,413 | 1,895 | 8,746 | 2,758 | 3,454 | 1,983 | 8,195 |
Amortization | ||||||||
Total assets | 73,923 | 28,804 | 57,233 | 159,960 | 82,317 | 33,408 | 20,173 | 135,898 |
Total liabilities | 22,948 | 11,397 | 22,155 | 56,500 | 30,399 | 22,308 | 17,966 | 70,673 |
2025 | ||||
Program Services | ||||
in € thousands | RVM revenue | revenue | Total revenue | Operating results |
Envipco Solutions SRL | 39,672 | 3,686 | 43,358 | 6,142 |
Environmental Products Corp. | 8,115 | 29,287 | 37,402 | 596 |
Envipco Europe B.V. 1 | 11,801 | 347 | 12,148 | 3,134 |
Envipco Hellas SA | 2,953 | - | 2,953 | (1,457) |
Envipco Automaten GmbH | 12,258 | 239 | 12,497 | (1,886) |
Other | 8,803 | 3,102 | 11,905 | (13,668) |
Intercompany elimination | (29,640) | (275) | (29,915) | (471) |
Total | 53,962 | 36,386 | 90,348 | (7,610) |
2024 | ||||
Program Services | ||||
in € thousands | RVM revenue | revenue | Total revenue | Operating results |
Envipco Solutions SRL | 46,749 | 3,036 | 49,785 | 9,695 |
Environmental Products Corp. | 12,122 | 30,912 | 43,034 | (4,082) |
Envipco Europe B.V. 1 | 28,017 | 63 | 28,080 | 3,879 |
Envipco Hellas SA | 19,139 | - | 19,139 | 2,993 |
Envipco Automaten GmbH | 18,591 | 181 | 18,772 | (765) |
Other | 11,792 | 2,633 | 14,425 | (9,535) |
Intercompany elimination | (58,891) | (330) | (59,221) | 1,517 |
Total | 77,519 | 36,495 | 114,014 | 3,702 |
2025 | 2024 | |||||
BDO Audit & | Other | BDO Audit & | Other | |||
in € thousands | Assurance B.V. | Network | Total | Assurance B.V. | Network | Total |
Audit fee of financial | 932 | 387 | 1,319 | 576 | 433 | 1,009 |
statements | ||||||
Other assurance services 1 | 1 | - | 1 | 37 | - | 37 |
Total | 933 | 387 | 1,320 | 613 | 433 | 1,046 |
in € thousands | 2025 | 2024 | |
Employee benefit expenses | Note 9 | 21,099 | 19,931 |
Professional and legal expenses | 5,862 | 6,745 | |
Office, IT and Insurance expenses | 4,286 | 2,874 | |
Amortization expenses | Note 13 | 3,053 | 2,424 |
Marketing and travel expenses | 2,021 | 1,850 | |
Depreciation expenses | Note 14 | 2,225 | 1,751 |
Other personnel related expenses | 983 | 851 | |
Research and Development expenses (excl. personnel) | 467 | 643 | |
Other operating expenses | 1,827 | 1,606 | |
Total | 41,823 | 38,675 |
in € thousands | 2025 | 2024 |
Fee for cancellation and resale of UK inventory | - | 246 |
Sensibin contingent consideration – fair value gain/(loss) | 4,000 | (258) |
Other | 44 | 50 |
Total | 4,044 | 38 |
Envipco Annual Report 2025 107 | |
in € thousands | 2025 | 2024 |
Cost of sales | 10,249 | 10,404 |
Total cost of sales | 10,249 | 10,404 |
General and administrative expenses | 12,492 | 15,284 |
Selling and distribution expenses | 3,402 | 1,864 |
Research and development expenses | 5,205 | 2,783 |
Total operating expenses | 21,099 | 19,931 |
Total employee benefit expense | 31,348 |
2025 | 2024 | |
Salaries and wages | 26,957 | 26,198 |
Social Security | 3,132 | 2,218 |
Pension expenses | 1,128 | 1,002 |
Long-term compensation plan | 131 | 917 |
Total | 31,348 | 30,335 |
Short-Term | Long-Term | Proportion | |||||
Incentive | Fringe | Pension | Incentive | Fixed and | |||
Plan | Benefits | Cost | Plan | Total | Variable | ||
2025 | |||||||
2025 | |||||||
S. Bolton 1 | 442 | 162 | 147 | 75 | - | 826 | 80/20 |
G. Garvey | 58 | - | - | - | - | 58 | 100/0 |
A.J. Aas | 39 | - | - | - | - | 39 | 100/0 |
M. Bouri 2 | 17 | - | - | - | - | 17 | 100/0 |
A. Cormack | 34 | - | - | - | - | 34 | 100/0 |
C. Gylche 3 | 34 | - | - | - | - | 34 | 100/0 |
E. Thorsen 4 | 35 | - | - | - | - | 35 | 100/0 |
Total | 659 | 162 | 147 | 75 | - | 1,043 | |
2024 | |||||||
S. Bolton 1 | 433 | 120 | 123 | - | 554 | 1,230 | 40/60 |
G. Garvey | 50 | - | - | - | - | 50 | 100/0 |
A.J. Aas | 30 | - | - | - | - | 30 | 100/0 |
M. Bouri 2 | 200 | 25 | - | - | - | 225 | 89/11 |
A. Cormack | 30 | - | - | - | - | 30 | 100/0 |
C. Crepet | 15 | - | - | - | - | 15 | 100/0 |
C. Gylche 3 | 15 | - | - | - | - | 15 | 100/0 |
E. Thorsen 4 | 30 | - | - | - | - | 30 | 100/0 |
Shadow shares | Shares | Performance | |||
awarded | granted | Strike price | Grant date | Vesting date | conditions |
3-Year Grant 2022 | 600,000 | €1.60 | 14 July 2023 | 31 December 2024 | 2022-2024 |
5-Year Grant 2022 | 150,000 | €1.80 | 14 July 2023 | 31 December 2026 | 2022-2025 |
5-Year Grant 2023 | 500,000 | €3.20 | 14 July 2023 | 31 December 2027 | 2023-2026 |
3-Year Grant 2025 | 450,000 | €5.65 | 3 July 2025 | 31 December 2027 | 2025-2027 |
4-Year Grant 2025 | 225,000 | €5.65 | 3 July 2025 | 31 December 2028 | 2025-2028 |
Total | 1,925,000 |
in whole number of | 3-Year Grant | 5-Year Grant | 5-Year Grant | 3-Year Grant | 4-Year Grant | |
shares | 2022 | 2022 | 2023 | 2025 | 2025 | Total |
Grant date | 14 July 2023 | 14 July 2023 | 14 July 2023 | 3 July 2025 | 3 July 2025 | |
Unvested at 1 January 2025 | - | 75,000 | 250,000 | - | - | 325,000 |
Granted | - | - | - | 450,000 | 225,000 | 675,000 |
Forfeited | - | - | (125,000) | (450,000) | - | (575,000) |
Reassessed | - | - | - | - | (56,250) | (56,250) |
Vested | - | - | - | - | - | - |
Unvested at 31 December 2025 | - | 75,000 | 125,000 | - | 168,750 | 368,750 |
Liability at | Expense recognized | Pay out during | Liability at 31 | ||
in € thousands | Grant date | 1 January 2025 | in profit or loss | 2025 | December 2025 |
3-Year grant 2022 | 14 July 2023 | 770 | - | (385) | 385 |
5-Year grant 2022 | 14 July 2023 | 163 | 69 | - | 232 |
5-Year grant 2023 | 14 July 2023 | 237 | (44) | - | 193 |
3-year grant 2025 | 3 July 2025 | - | - | - | - |
4-year grant 2025 | 3 July 2025 | - | 106 | - | 106 |
Total | 1,170 | 131 | (385) | 916 |
in € thousands | 2025 | 2024 |
Interest expenses | (2,790) | (1,883) |
Interest income | 226 | 75 |
Exchange (losses)/gains | 201 | (1,179) |
Net finance cost | (2,363) | (2,987) |
in € thousands | 2025 | 2024 | ||
Profit/(loss) before tax | (9,974) | 715 | ||
Taxation (charge)/credit – statutory rate | 25.8% | 2,573 | 25.8% | (184) |
Tax (charge) credit for different statutory tax rates on foreign | (277) | 113 | ||
subsidiaries | ||||
Non-deductible expenses/other | 8 | 513 | ||
Recognition of previously unrecognized tax losses and deductible | 92 | 998 | ||
temporary difference | ||||
Effect of current year losses for which no deferred tax asset has been recognized or cannot be realized anymore | (3,082) | (3,062) |
Release of previously recognized deferred taxes on loss carry | ||||
forwards | - | (1,579) | ||
Realization of carry forward losses | 98 | (267) | ||
Prior year adjustment | (75) | (11) | ||
State tax | (88) | (212) | ||
Effective income tax | -7,5% | (753) | 516.4% | (3,691) |
in € thousands | 2025 | 2024 |
Current | (851) | (1,781) |
Deferred | 98 | (1,910) |
in € thousands | 2025 | 2024 |
Numerator | ||
(Loss)/earnings used in basic and diluted EPS | (10,727) | (2,976) |
Denominator | ||
Weighted average number of shares used in basic and diluted EPS (x1000) | 59,923 | 56,507 |
Patents, | ||||||
Licenses & | Development | Acquired | ||||
Concessions | Software | Costs | Technology | Total | ||
At 1 January 2024 | ||||||
Cost | 161 | 1,400 | 1,189 | 16,552 | - | 19,302 |
Acc. amortization and impairment | - | (1,232) | (72) | (8,828) | - | (10,132) |
Net carrying amount | 161 | 168 | 1,117 | 7,724 | - | 9,170 |
Changes to net carrying | ||||||
amount in 2024 | ||||||
Additions | - | 36 | 562 | 949 | 6,643 | 8,190 |
Disposals - cost | - | - | - | (2,146) | - | (2,146) |
Disposals - amortization | - | - | - | 2,146 | - | 2,146 |
Impairment | - | (28) | - | - | - | (28) |
Amortization | - | (70) | (242) | (1,601) | (511) | (2,424) |
Currency translation | 10 | 7 | - | - | - | 17 |
Total changes in 2024 | 10 | (55) | 320 | (652) | 6,132 | 5,755 |
At 31 December 2024 | ||||||
Cost | 171 | 1,443 | 1,751 | 15,355 | 6,643 | 25,363 |
Acc. amortization and impairment | - | (1,330) | (314) | (8,283) | (511) | (10,438) |
Net carrying amount | 171 | 113 | 1,437 | 7,072 | 6,132 | 14,925 |
Changes to net carrying | ||||||
amount in 2025 | ||||||
Additions | - | 39 | 755 | 1,471 | - | 2,266 |
Disposals – cost | - | (28) | (2) | - | - | (30) |
Disposals – amortization | - | - | - | - | - | - |
Impairment | - | - | - | - | - | - |
Amortization | - | (85) | (336) | (1,303) | (1,329) | (3,053) |
Currency translation | (20) | (5) | - | - | - | (25) |
Total changes in 2025 | (20) | (80) | 417 | 168 | (1,329) | (842) |
At 31 December 2025 | ||||||
Cost | 151 | 1,450 | 2,503 | 16,826 | 6,643 | 27,573 |
Acc. amortization and impairment | - | (1,416) | (649) | (9,586) | (1,839) | (13,490) |
Net carrying amount | 151 | 34 | 1,854 | 7,239 | 4,804 | 14,082 |
in € thousands | 2025 | 2024 |
General and administrative expenses | 3,053 | 2,424 |
Total amortization expenses | 3,053 | 2,424 |
in € thousands | 2024 |
Acquired technology | 6,643 |
Property, plant and equipment | 6 |
Trade and other receivables | 139 |
Cash and cash equivalents | 34 |
Trade creditors and accrued expenses | (53) |
Net assets acquired | 6,769 |
Revaluation contingent consideration | 258 |
Total consideration | 7,027 |
Land & | Plant & | Vehicles & | |||
in € thousands | RVMs | Buildings | Machinery | Equipment | Total |
at 1 January 2024 | 9,098 | 4,546 | 1,917 | 1,425 | 16,985 |
Changes to net carrying amount | |||||
in 2024 | |||||
Additions | 9,817 | 2,579 | 700 | 2,703 | 15,799 |
Disposals/transfers to inventory 1 | (3,880) | - | (1) | (57) | (3,938) |
Reclassifications | 603 | 298 | (875) | (26) | - |
Depreciation | (3,511) | (985) | (240) | (1,035) | (5,771) |
Currency translation | 635 | 248 | (265) | (32) | 586 |
Total changes in 2024 | 3,664 | 2,140 | (681) | 1,553 | 6,676 |
at 31 December 2024 | |||||
Cost | 38,164 | 9,464 | 2,957 | 6,963 | 57,548 |
Accumulated depreciation | (25,402) | (2,778) | (1,721) | (3,985) | (33,886) |
Net carrying amount | 12,762 | 6,686 | 1,236 | 2,978 | 23,662 |
Changes to net carrying amount | |||||
in 2025 | |||||
Additions | 3,107 | 2,579 | 605 | 1,824 | 8,115 |
Disposals/transfers to inventory 1 | (367) | (1) | (165) | (9) | (542) |
Reclassifications | - | - | - | - | - |
Depreciation | (2,930) | (1,025) | (292) | (1,448) | (5,695) |
Currency translation | (809) | (607) | (238) | 157 | (1,497) |
Total changes in 2025 | (999) | 946 | (90) | 524 | 381 |
at 31 December 2025 | |||||
Cost | 40,096 | 11,361 | 4,170 | 7,904 | 63,531 |
Accumulated depreciation | (28,333) | (3,729) | (3,023) | (4,402) | (39,487) |
Net carrying amount | 11,763 | 7,632 | 1,147 | 3,502 | 24,045 |
in € thousands | 2025 | 2024 |
Depreciation of right-of-use assets | (1,843) | (1,604) |
Interest on lease liabilities | (620) | (417) |
Expenses relating to short-term leases | - | (9) |
in € thousands | 2025 | 2024 |
Total cash outflow for leases | (2,388) | (1,941) |
in € thousands | 2025 | 2024 |
Deposits with vendors | 39 | 39 |
Trade receivables – non-current | 2,453 | 2,057 |
Loan receivable | - | 793 |
Total financial fixed assets | 2,492 | 2,889 |
in € thousands | 2025 | 2024 |
At beginning of period | 2,057 | 713 |
Additions | 396 | 1,344 |
At end of period | 2,453 | 2,057 |
in € thousands | 2025 | 2024 |
At beginning of period | 793 | 752 |
Additions | 34 | 41 |
Transfer to current | (827) | - |
At end of period | - | 793 |
31 December 2025 | ||||||
Deferred | ||||||
Balance at | (Charge)/ | Currency | Net | Deferred | tax | |
in € thousands | 31 Dec 24 | credit P&L | translation | balance | tax assets | liabilities |
PP&E | (354) | 408 | - | 54 | 54 | - |
Inventory | 337 | 117 | - | 454 | 454 | - |
Tax losses carried forward | - | - | - | - | - | - |
Other | 447 | (427) | (4) | 16 | 16 | - |
Total | 430 | 98 | (4) | 524 | 524 | - |
Set off to tax | - | - | - | - | 40 | (40) |
Net tax assets and liabilities | 430 | 98 | (4) | 524 | 564 | (40) |
in € thousands | 2025 | 2024 |
Finished Goods | 7,036 | 9,038 |
Raw materials and parts | 21,786 | 21,713 |
Work in progress | 3,062 | 951 |
Provisions for obsolescence | (2,532) | (2,824) |
Total | 29,352 | 28,878 |
in € thousands | 2025 | 2024 |
Beginning of period | 2,824 | 2,113 |
Addition to/release of provision | (342) | 580 |
Exchange gains/(losses) | 50 | 131 |
End of period | 2,532 | 2,824 |
in € thousands | 2025 | 2024 |
Trade receivables – current | 24,504 | 31,728 |
Other receivables | 1,527 | 779 |
Prepaid expenses | 2,707 | 1,811 |
Loan receivables | 828 | - |
Total | 29,566 | 34,318 |
in € thousands | 2025 | 2024 |
Beginning of period | 625 | 634 |
Addition | 241 | 268 |
Release | (227) | (185) |
Utilization | (234) | (135) |
Currency translation adjustment | (68) | 43 |
End of period | 337 | 625 |
in € thousands | 2025 | 2024 |
Bank balances | 59,760 | 30,707 |
Short-term deposits | 3 | 4 |
Other cash equivalents | 96 | 37 |
Total | 59,859 | 30,748 |
Ordinary Shares | ||
2025 | 2024 | |
Number of authorized shares | 80,000,000 | 80,000,000 |
Authorized share capital | €4,000,000 | €4,000,000 |
Number of outstanding shares on 1 January | 57,690,377 | 51,690,377 |
Number of outstanding shares on 31 December | 66,090,377 | 57,690,377 |
Issued share capital on 31 December | €3,304,519 | €2,884,519 |
Nominal value | €0.05 | €0.05 |
in € thousands | 2025 | 2024 |
Borrowings – current portion | 17,103 | 18,771 |
Borrowings – non-current portion | 1,700 | 8,164 |
Total borrowings | 18,803 | 26,935 |
Lease liabilities – current portion | 2,378 | 1,633 |
Lease liabilities – non-current portion | 5,281 | 4,834 |
Total lease liabilities | 7,658 | 6,467 |
Projected performance payments | - | 3,231 |
Share based payment | 530 | 1,170 |
Other | - | 120 |
Other non-current liabilities | 530 | 4,521 |
Carrying | Carrying | ||||
Nominal interest | Year of | amount | amount | ||
in € thousands | rate | maturity | Face Value | 2025 | 2024 |
Line of credit | US Prime Rate | 2025 | $6,000 | - | €5,776 |
Line of credit | ROBOR +2.25% | 2025 | RON 15,000 | - | €2,247 |
Revolving credit facility | Euribor +2.25% | 2028 | €11,000 | €10,430 | - |
Mortgage facility | 5.50% | 2025 | $2,240 | - | €1,378 |
Term loan | 3.51% | 2025 | $6,000 | - | €866 |
Term loan | SOFR +3.00% | 2025 | $3,000 | - | €1,443 |
Term loan | 7.35% | 2028 | €9,000 | €5,824 | €7,941 |
Financing arrangement | 8.92% | 2029 | €3,162 | €2,549 | €3,090 |
Factoring arrangement | ROBOR +1.90% | 2025 | RON 20,867 | - | €4,194 |
in € thousands | 2025 | 2024 | |
At beginning of period | 26,935 | 16,675 | |
Additions | Cash impact | 11,000 | 10,364 |
Regular repayments | Cash impact | (17,872) | (2,529) |
Changes in credit lines | Cash impact | - | 1,954 |
Sub-total of cash impact | 20,063 | 9,789 | |
Translation effect | No cash impact | (1,261) | 471 |
At end of period | 18,803 | 26,935 |
2025 | 2024 | ||
Beginning of period | 6,468 | 3,052 | |
Additions | No cash impact | 3,517 | 2,753 |
Corrections and remeasurements | No cash impact | (146) | 1,957 |
Interest expense | No cash impact | 620 | 417 |
Repayment | Cash impact | (2,388) | (1,941) |
Translation effect | No cash impact | (414) | 229 |
End of period | 7,657 | 6,467 |
in € thousands | 2025 | 2024 | |
Beginning of period | 4,521 | 375 | |
Additions | No cash impact | 10 | 4,146 |
Releases | No cash impact | (3,231) | - |
Reclass to current of LTIP liability | No cash impact | (385) | - |
Settlement of LTIP liability | Cash impact | (385) | - |
End of period | 530 | 4,521 |
in € thousands | 2025 | 2024 |
Current | 18,977 | 20,270 |
Due between 1 to 5 years | 1,970 | 9,170 |
Total undiscounted long-term borrowings | 20,947 | 29,440 |
Less: future interest | (2,145) | (2,505) |
Total borrowings | 18,803 | 26,935 |
in € thousands | 2025 | 2024 |
Current | 2,378 | 2,137 |
Due between 1 to 5 years | 5,285 | 4,250 |
Due more than 5 years | 2,698 | 2,423 |
Total undiscounted lease payments | 10,361 | 8,810 |
Less: future interest | (2,703) | (2,343) |
Total lease liabilities | 7,658 | 6,467 |
2025 | 2024 | ||||
Nominal interest | Carrying | Carrying | |||
in € thousands | rate | amount | Fair Value | amount | Fair Value |
Revolving Credit Facility | Euribor +2.25% | 10,430 | 10,900 | - | - |
Line of credit | US Prime Rate | - | - | 5,776 | 5,776 |
Line of credit | ROBOR +2.25% | - | - | 2,247 | 2,247 |
Mortgage facility | 5.50% | - | - | 1,378 | 1,460 |
Term Loan | 3.51% | - | - | 866 | 832 |
Term Loan | SOFR plus 3.0% | - | - | 1,443 | 1,372 |
Term Loan | 7.35% | 5,824 | 5,600 | 7,941 | 8,050 |
Financial arrangement | 8.92% | 2,549 | 2,549 | 3,090 | 3,090 |
Factoring arrangement | ROBOR plus 1.9% | - | - | 4,194 | 4,194 |
Total | 18,803 | 19,049 | 26,935 | 27,021 |
in € thousands | 2025 | 2024 |
Current | 573 | 1,210 |
Non-current | 1,013 | 568 |
Total provisions | 1,587 | 1,778 |
in € thousands | 2025 | 2024 |
Beginning of period | 1,775 | 1,970 |
Additions | 1,098 | 2,111 |
Release | (319) | (1,267) |
Utilization | (926) | (1,070) |
Exchange gains/(losses) | (49) | 34 |
End of period | 1,578 | 1,778 |
Current portion | 565 | 1,210 |
Non-current portion | 1,013 | 568 |
in € thousands | 2025 | 2024 |
Payroll and vacation accruals | 2,951 | 4,660 |
Other accrued expenses & current liabilities | 4,721 | 4,952 |
Deferred revenue | 2,286 | 1,515 |
Total | 9,958 | 11,127 |
in € thousands | 2025 | 2024 |
Beginning of period | 1,515 | 6,060 |
Additions | 1,712 | 14,983 |
Release | (941) | (19,528) |
End of period | 2,286 | 1,515 |
in € thousands | 2025 | 2024 |
Within 1 year | 2,444 | 2,861 |
Between 2 to 5 years | 4,656 | 4,228 |
Total | 7,099 | 7,089 |