Performance ratios
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
A - Key operating figures
Turnover
477,916
451,621
295,344
-35%
308,236
4%
270,845
-12%
175,341
-35%
221,898
27%
1,195,088
439%
Gross margin (€)
306,979
236,390
130,855
-45%
132,588
1%
137,151
3%
78,799
-43%
128,749
63%
576,038
347%
Operating result
613
18,083
2850%
-5,055
-128%
588
112%
2,172
270%
1,725
-21%
159
-91%
7,033
4337%
2,942
-58%
7,485
154%
62
Net profit (€)
5,995
18,083
202%
-2,138
-112%
220
110%
2,162
885%
2,047
-5%
4,943
142%
5,717
16%
16,821
194%
51,257
205%
-7
-100%
48,356
690900%
Total Operating Expenses
7,286
33,966
366%
165,287
387%
87,015
-47%
79,217
-9%
78,496
-1%
91,609
17%
149,299
63%
69,585
-53%
70,470
1%
104,109
Variable expenses
170,937
171,252
147,265
-14%
159,215
8%
131,236
-18%
94,712
-28%
152,198
61%
600,323
294%
Break even
477,916
451,621
295,344
-35%
308,236
4%
295,591
-4%
175,341
-41%
221,898
27%
1,195,088
439%
Payroll
107,177
9,049
14,149
56%
35,111
148%
46,306
32%
23,436
-49%
16,612
-29%
69,033
316%
48,765
-29%
4,820
B - Turnover distribution
Material cost (%)
36
49
51
4%
50
-2%
51
2%
56
10%
51
-8%
56
10%
Gross margin (%)
64
51
49
-4%
50
2%
49
-2%
44
-10%
49
10%
44
-10%
Payroll / Turnover (%)
22
23
21
-10%
20
-5%
20
3%
18
-14%
17
-6%
17
5%
Net income / turnover (%)
2
0
1
420%
1
-4%
4
421%
1
-70%
2
122%
4
70%
C - Available funds
Cash
32,150
3,375
-90%
14,321
324%
19,441
36%
11,237
-42%
17,985
60%
29,332
63%
42,328
44%
108,540
156%
155,374
43%
529
-100%
147,089
27705%
Receivables
123
33,142
25,916
-22%
25,685
-1%
27,015
5%
20,572
-24%
48,267
135%
91,402
89%
237
-100%
24,310
10157%
Debts
51,364
37,669
78,932
110%
116,846
48%
73,131
-37%
90,865
24%
187,240
106%
228,367
22%
146,567
D - Performance ratios
Change in turnover (%)
-95,719
312,649
1,686
-99%
-2,376
-241%
969
141%
-11,150
-1251%
-8,943
20%
72,790
914%
Change in turnover (%)
-17
73
1
-99%
-2
-373%
-1
53%
-6
-405%
-7
-32%
15
301%
Cash evolution (%)
118
129
10%
336
161%
101
-70%
100
-1%
129
29%
101
-22%
120
18%
140
16%
137
-2%
93
-32%
93
-1%
Evolution of operating expenses
1,329
10,849
716%
-17,162
-258%
-398
98%
-2,984
-650%
-4,403
-48%
-10,460
-138%
1,071
110%
17,897
1571%
-13,644
Evolution of operating expenses (%)
22
47
110%
10
-79%
0
-102%
-5
-2626%
-4
13%
-12
-171%
-5
60%
1
118%
-12