11/8/2024  8:00:39 AM Chg. +0.40 Volume Bid9:38:52 PM Ask9:38:52 PM Market Capitalization Dividend Y. P/E Ratio
67.40EUR +0.60% 0
Turnover: 0.00
-Bid Size: - -Ask Size: - 457.36 mill.EUR 1.00% 143.27

Assets

2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
Property and Equipment
  9.9000   14.3000   18.1000   28.4000   37.3000
Intangible Assets
  14   17.4000   21.6000   22.7000   38.9000
Long-Term Investments
  4.5000   4.9000   8.7000   14.5000   16
Fixed Assets
  75.6000   158.8000   188.5000   271.9000   315.9000
Inventories
  0.0000   0.0000   0.0000   0.0000   0.0000
Accounts Receivable
  80.3000   86.3000   92.8000   120   172.3000
Cash and Cash Equivalents
  45.9000   46.4000   55.1000   109.9000   90.9000
Current Assets
  146.2000   162   183.7000   283.8000   339.7000
Total Assets
  221.8000   320.8000   372.1000   555.7000   655.6000

 

Liabilities

2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
Accounts Payable
  14.7000   14.3000   18.8000   28.2000   42.3000
Long-term debt
  33.1000   43.6000   49.3000   55.1000   161.9000
Liabilities to Banks
  48.1000   58   60.7000   78.9000   -
Provisions
  25.7000   23   36.4000   24.1000   23.6000
Liabilities
  144.5000   228.3000   269.3000   363.9000   440.3000
Share Capital
  6.1760   6.1760   6.1850   6.5030   -
Total Equity
  77.3000   92.5000   102.9000   191.8000   215.2000
Minority Interests
  -   -   -   -   5.1000
Total liabilities equity
  221.8000   320.8000   372.1000   555.7000   655.6000

 

Income Statement

2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
Revenues
  375.5000   449.7000   523.4000   678.3000   900.3000
Depreciation (total)
  9.1000   22.6000   26.2000   36   44.8000
Operating Result
  22   25.5000   34.2000   66.4000   48.1000
Interest Income
  -.6000   -2.3000   -2.3200   -1.7000   -4.1000
Income Before Taxes
  21.2000   23.3000   31.6000   63.7000   -
Income Taxes
  7.9000   5.8000   10.7000   15.7000   13.3000
Minority Interests Profit
  .0500   -.0800   .0100   -.0800   .2000
Net Income
  13.4000   17.4000   21   47.9000   28.6000

 

Per Share

2018
IFRS
in EUR
2019
IFRS
in EUR
2020
IFRS
in EUR
2021
IFRS
in EUR
2022
IFRS
in EUR
Earnings per Share
  2.2700   2.8200   3.3900   7.6500   4.4000
Dividend per Share
  0.4500   0.4700   0.5200   0.6000   0.6500

 

Cash Flow

2018
IFRS
in mill. EUR
2019
IFRS
in mill. EUR
2020
IFRS
in mill. EUR
2021
IFRS
in mill. EUR
2022
IFRS
in mill. EUR
Cash Flow from Operating Activities
  16.6000   22.3000   65   47.9000   36
Cash Flow from Investing Activities
  -14.1000   -15.4000   -28.5000   -25.9000   -43.5000
Cash Flow from Financing
  -3   -6.5000   -27.5000   33   -11
Decrease / Increase in Cash
  -.6000   .4000   8.7000   54.9000   -
Employees
  3,280   4,033   4,975   5,814   8,056