XML 84 R5.htm IDEA: XBRL DOCUMENT v3.20.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - EUR (€)
€ in Thousands
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Cash Flow from operating activities      
Loss for the period € (14,231) € (8,764) € (8,554)
Depreciation and amortization 4,211 3,506 3,163
Foreign currency exchange differences on loans to subsidiaries (828) (340) 1,056
Share-based compensation expense 671 604 386
Change in impairment of trade receivables 15 227 237
Non-cash expense on financial liabilities 874 781 17
Change in fair value of derivative equity forward 215 (1,877) (352)
Change in inventory allowance (21) (417) (515)
Loss on disposal of property, plant and equipment 354    
Other 60 68 105
Change in working capital 1,861 (1,502) (2,373)
Trade and other receivables, inventories and current assets (757) (1,556) (2,697)
Trade payables 358 (310) 629
Other liabilities, contract liabilities and provisions 2,286 375 (310)
Income tax payable/receivables (26) (11) 5
Total (6,819) (7,714) (6,830)
Cash Flow from investing activities      
Payments to acquire property, plant and equipment and intangible assets (1,100) (3,812) (3,626)
Proceeds from disposal of financial assets 8,373 10,475 4,077
Payments to acquire financial assets (2,725) (8,690) (5,542)
Other     156
Total 4,548 (2,027) (4,935)
Cash Flow from financing activities      
Repayment of bank overdrafts and lines of credit   (58) (167)
Repayment of sale and leaseback obligation   (324) (383)
Repayment of lease liabilities (2018 and 2017: Repayment of finance lease obligations) (397) (37) (51)
Repayment of long-term debt (969) (2,764) (732)
Proceeds from issuance of long-term debt 529 1,639 12,612
Proceeds from issuance of shares   11,088  
Total (837) 9,544 11,279
Net increase (decrease) in cash and cash equivalents (3,108) (197) (486)
Cash and cash equivalents at beginning of period 7,402 7,569 7,849
Changes to cash and equivalents due to foreign exchanges rates 74 30 206
Cash and cash equivalents at end of period 4,368 7,402 7,569
Supplemental Cash Flow Information      
Interest paid 320 231 210
Interest received € 93 € 42 16
Property, plant and equipment added under finance lease     € 123