XML 19 R5.htm IDEA: XBRL DOCUMENT v3.8.0.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - EUR (€)
€ in Thousands
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Cash Flow from operating activities      
Loss for the period € (8,525) € (11,313) € (9,594)
Depreciation and amortization 3,163 2,542 2,982
Foreign currency exchange differences on loans to subsidiaries 1,056 1,092 (24)
Impairment losses on goodwill and intangible assets   1,130 818
Equity-settled share-based payment transaction in relation to the establishment of a subsidiary with non-controlling interest   256  
Share-based compensation expense 386    
Impairment losses on trade receivables 237 367  
Change in investment in joint venture 11    
Change in fair value of the Performance Participation Interest 17    
Change in derivative equity forward (352)    
Change in inventory allowance (515) 954 1,118
Proceeds from customer loans   10 1,091
Changes in deferred income taxes 79   (67)
Loss on disposal of assets 15 46 71
Change in working capital (2,654) (8,422) (8,369)
Trade and other receivables, inventories and current assets (2,978) (6,784) (8,494)
Trade payables 629 (27) (584)
Other liabilities and provisions and deferred income (310) (1,657) 698
Income tax payable/receivables 5 46 11
Total (7,082) (13,338) (11,974)
Cash Flow from investing activities      
Proceeds from disposal of property, plant and equipment and intangible assets   14 427
Payments to acquire property, plant and equipment and intangible assets (3,374) (3,700) (1,402)
Net proceeds from disposal of (payments to acquire) financial assets 4,077 34,979 68,344
Investment in Joint Venture (50)    
Total (4,683) 15,466 7,181
Cash Flow from financing activities      
Repayment from bank overdrafts and lines of credit (166) (159) (64)
Repayment of sale and leaseback obligation (384) (535) (816)
Repayment of finance lease obligation (51) (36) (16)
Repayment from long-term debt (732) (378) (203)
Proceeds of long-term debt 12,612 4,724  
Total 11,279 3,616 (1,099)
Net increase (decrease) in cash and cash equivalents (486) 5,744 (5,892)
Cash and cash equivalents at beginning of period 7,849 2,086 8,031
Changes to cash and equivalents due to foreign exchanges rates 206 19 (53)
Cash and cash equivalents at end of period 7,569 7,849 2,086
Supplemental Cash Flow Information      
Interest paid 206 201 250
Interest received 16 39 123
Income taxes paid   2  
Property, plant and equipment and intangible assets added under finance lease € 123 € 57 € 43