Performance ratios
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
A - Key operating figures
Turnover
631,899
2,473,188
291%
1,456,064
-41%
1,565,697
8%
1,914,335
22%
1,640,038
-14%
3,642,350
122%
20,962,860
476%
26,032,275
24%
Gross margin (€)
81,911
573,234
600%
802,669
40%
948,793
18%
926,008
-2%
998,536
8%
1,843,168
85%
2,376,131
29%
4,028,967
70%
Operating result
29,821
1,701
3,723
119%
6,497
75%
2,080
-68%
-23,036
-1208%
-5,555
76%
9,110
264%
Net profit (€)
19,482
-2,195
-111%
-46,393
-2014%
-857
98%
14,229
1760%
21,731
53%
32,836
51%
34,124
4%
2,737
-92%
10,058
267%
65,016
546%
Total Operating Expenses
1,187,303
210,569
220,279
5%
432,398
96%
435,241
1%
476,691
10%
390,247
-18%
543,729
39%
Variable expenses
549,988
1,899,954
245%
653,395
-66%
794,013
22%
741,177
-7%
921,194
24%
1,682,428
83%
18,586,729
1005%
22,003,308
18%
Break even
631,899
2,473,188
291%
1,456,064
-41%
1,565,697
8%
2,157,153
38%
2,161,398
0%
3,704,672
71%
20,962,860
466%
26,032,275
24%
Payroll
33,821
462,476
1267%
13,526
-97%
124,215
818%
95,483
-23%
84,735
-11%
104,827
24%
61,100
-42%
41,222
-33%
B - Turnover distribution
Material cost (%)
92
77
-16%
44
-43%
39
-12%
43
10%
44
1%
49
12%
90
84%
89
0%
Gross margin (%)
8
23
187%
56
141%
61
9%
57
-7%
56
-1%
51
-10%
10
-80%
11
4%
Payroll / Turnover (%)
8
19
140%
36
90%
33
-8%
29
-10%
34
17%
24
-29%
12
-51%
0
-97%
Net income / turnover (%)
-19
-2
90%
-4
-102%
1
125%
2
57%
5
215%
3
-39%
1
-71%
2
186%
C - Available funds
Cash
4
37,396
934800%
406,457
987%
29,384
-93%
112,958
284%
105,100
-7%
124,833
19%
127,717
2%
197,443
55%
173,609
-12%
257,744
48%
Receivables
28,934
384,549
1229%
97,746
-75%
157,668
61%
108,903
-31%
223,502
105%
207,765
-7%
133,550
-36%
202,515
52%
66,066
-67%
Debts
116,594
220,441
89%
6,603
-97%
118,628
1697%
121,661
3%
174,629
44%
194,060
11%
246,375
27%
181,738
-26%
98,880
-46%
D - Performance ratios
Change in turnover (%)
-5,078
-1,323,895
-25971%
230,315
117%
-78,021
-134%
15,666
120%
25,359
62%
618,419
2339%
-59,807,369
-9771%
50,238,864
184%
Change in turnover (%)
0
-35
-7186%
11
131%
-5
-149%
3
152%
5
75%
16
225%
-36
-324%
33
192%
Cash evolution (%)
100
39
-61%
72
82%
326
352%
97
-70%
108
11%
83
-24%
110
33%
103
-6%
116
12%
100
-13%
Evolution of operating expenses
230,535
38,327
4,773
-88%
-3,730
-178%
-10,575
-184%
4,672
144%
-5,378
-215%
4,437
183%
Evolution of operating expenses (%)
24
12
3
-73%
-1
-121%
-2
-211%
1
145%
-6
-725%
5
188%