XML 26 R6.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Statements of Cash Flows
12 Months Ended
Dec. 31, 2025
EUR (€)
Dec. 31, 2024
EUR (€)
Dec. 31, 2023
EUR (€)
Operating Activities      
Net loss before income tax € (1,544,691) € (4,481,601) € (3,130,635)
Items not affecting cash:      
Stock based compensation 132,015 103,810
Bad debt expense 13,214 138,941 84,394
Recovery of bad debts (57,536)
Loss from disposal of equipment 42,761
Depreciation of property and equipment 24,883 11,814 19,424
Amortization of intangible assets 242,118 49,684 49,984
Amortization of right-of-use assets 45,162 61,568 58,524
Accretion of lease liabilities 3,028 2,311 2,177
Gain on lease cancellation (446)
Provision for inventory reserves 312,563
Gain from insurance recoveries on inventory (1,937,819)
Impairment on inventory due to natural disaster 2,133,385
Changes in non-cash working capital items:      
Inventories (1,492,362) 3,438,571 4,207,694
Accounts receivable and other receivables 1,230,679 (843,993) 832,135
Deferred tax assets 159,621 157,397 (518,080)
Due from related parties (8,213,386) 1,359,809 (1,306,861)
Due to related parties 64,958 (117,414) (117,718)
Prepaid expense (2,622,693) 27,770 (312,548)
Accounts payable and accrued liabilities 9,736,713 867,259 (609,310)
Accrued interest payable 340,810 14,901
Deferred tax liabilities (2,744) 556 32,783
Income tax payable 578,319
Net cash provided by (used in) operating activities (1,897,896) 986,949 182,845
Investing Activities      
Short-term investments 1,992,000 (2,044,050)
Proceeds from return of short-term investments 17,493
Purchase of equipment (8,748) (126,592) (28,025)
Purchase of intangible assets (631,294) (926,953) (516,684)
Net cash provided by (used in) investing activities (622,549) 938,455 (2,588,759)
Financing Activities      
Net proceed from issuance of common stock through Initial public offering 3,354,781
Proceeds from debt bond 1,667,638 865,882
Repayment of debt bond (219,463)
Repayment of bank loans (90,374) (237,480) (228,150)
Net proceeds (repayment) from lines of credit 231,256 617,532 (4,116,483)
Repayment of lease liabilities (47,940) (63,996) (60,523)
Payments to related parties (1,124,328) (2,142,353) (640,332)
Proceeds from related parties 212,160 799,105 4,214,567
Net cash provided by (used in) financing activities 628,949 (161,310) 2,523,860
Net change in cash and cash equivalent (1,891,496) 1,764,094 117,946
Cash and cash equivalent - beginning of period 2,384,625 620,531 502,585
Cash and cash equivalent - end of period € 493,129 € 2,384,625 € 620,531