2023 | 2022 | ||
Notes | € | € | |
Revenue | 3 | ||
Cost of sales | ( | ( | |
GROSS PROFIT | |||
Other operating income | |||
Administrative expenses | ( | ( | |
OPERATING LOSS BEFORE EXCEPTIONAL ITEMS | ( | ( | |
Exceptional Items | 5 | ( | |
OPERATING LOSS | ( | ( | |
Finance costs | 6 | ( | ( |
Finance income | 6 | ||
LOSS BEFORE INCOME TAX | 7 | ( | ( |
Income tax | 8 | ( | |
LOSS FOR THE YEAR | ( | ( | |
OTHER COMPREHENSIVE INCOME | |||
Loss on currency translation | ( | ( | |
TOTAL COMPREHENSIVE INCOME FOR THE YEAR | ( | ( | |
Loss attributable to: | |||
Owners of the parent | ( | ( | |
Total comprehensive income attributable to: | |||
Owners of the parent | ( | ( | |
LOSS PER SHARE – CONTINUING AND TOTAL | |||
OPERATIONS | |||
Basic and diluted | 10 | ( | ( |
2023 | 2022 | ||
Notes | € | € | |
NON-CURRENT ASSETS | |||
Owned: Intangible assets | 11 | ||
Owned: Property, plant and equipment | 12 | ||
Right-of-use: Property, plant and equipment | 12, 23 | ||
Deferred tax | 27 | ||
CURRENT ASSETS | |||
Inventories | 15 | ||
Trade and other receivables | 16 | ||
Tax receivable | |||
Cash and cash equivalents | 17 | ||
TOTAL ASSETS | |||
EQUITY AND LIABILITIES | |||
SHAREHOLDERS' EQUITY | |||
Called up share capital | 18 | ||
Share premium | 19 | ||
Translation reserve | 20 | ||
Retained earnings | 20 | ( | ( |
TOTAL EQUITY | |||
NON-CURRENT LIABILITIES | |||
Lease liabilities | 23 | ||
Provision for liabilities | 26 | ||
CURRENT LIABILITIES | |||
Trade and other payables | 21 | ||
Lease liabilities | 23 | ||
Interest bearing loans and borrowings | 22 | ||
TOTAL LIABILITIES | |||
TOTAL EQUITY AND LIABILITIES |
Called | Retained | Share | Translation | Total | |
up share | Earnings | Premium | reserve | equity | |
capital | |||||
€ | € | € | € | € | |
Balance at 1 January 2022 | ( | ||||
Changes in equity | |||||
Issue of share capital | |||||
Total comprehensive income | ( | ( | ( | ||
Balance at 31 December 2022 | ( | ||||
Changes in equity | |||||
Issue of share capital | |||||
Total comprehensive income | ( | ( | ( | ||
Balance at 31 December 2023 | ( | ||||
COMPANY STATEMENT OF CHANGES IN EQUITY FOR THE YEAR ENDED 31 DECEMBER 2023 |
2023 | 2022 | ||
Notes | € | € | |
Cash flows from operating activities | |||
Cash absorbed from operations | 1 | ( | ( |
Interest paid | ( | ( | |
Finance cost paid | ( | ( | |
Tax refund received | |||
Net cash used in operating activities | ( | ( | |
Cash flows from investing activities | |||
Purchase of intangible fixed assets | ( | ( | |
Proceeds from disposal of intangible fixed assets | |||
Purchase of property, plant and equipment | ( | ( | |
Proceeds from disposal of property, plant and equipment | |||
Interest received | |||
Net cash used in investing activities | ( | ( | |
Cash flows from financing activities | |||
Loan advanced in the year | |||
Loan repayments in year | ( | ( | |
Payment of lease liabilities | ( | ( | |
Amount introduced by directors | |||
Proceeds from share issue | |||
Net cash generated from financing activities | |||
Increase/(decrease) in cash and cash equivalents | ( | ||
Cash and cash equivalents at beginning of year | 2 | ||
Effect of foreign exchange rate changes | ( | ( | |
Cash and cash equivalents at end of year | 2 |