Balance sheet
Code20202021
Assets
Total assets20/58€3.61M€2.71M▼
Formation expenses20€177k€403k▲
Fixed assets21/28€864k€788k▼
Intangible fixed assets21€692k€718k▲
Tangible fixed assets22/27€172k€67k▼
Land and buildings22-€7k
Plant, machinery and equipment23-€13k
Furniture and vehicles24-€244
Other tangible fixed assets26-€47k
Financial fixed assets28-€4k
Current assets29/58€2.57M€1.52M▼
Stocks and contracts in progress3€769k€592k▼
Stocks30/36-€592k
Amounts receivable within one year40/41€1.52M€831k▼
Trade receivables40-€792k
Other amounts receivable41-€39k
Cash at bank and in hand54/58€3k€2k▼
Deferred charges and accrued income490/1-€90k
Equity and liabilities
Total equity and liabilities10/49€3.61M€2.71M▼
Equity10/15€1.32M€481k▼
Contributions10/11€2.62M€2.62M=
Capital10-€2.62M
Issued capital100-€2.62M
Reserves13€599€599=
Non-distributable reserves130/1-€599
Legal reserve130-€599
Profit (loss) carried forward14€-1.29M€-2.14M▼
Amounts payable17/49€2.29M€2.23M▼
Amounts payable after more than one year17€0€361k▲
Other amounts payable178/9-€361k
Amounts payable within one year42/48€2.28M€1.86M▼
Financial debts43-€288k
Credit institutions430/8-€288k
Trade debts44€564k€577k▲
Suppliers440/4-€577k
Advances received on contracts in progress46-€7k
Taxes, remuneration and social security45-€988k
Taxes450/3-€194k
Remuneration and social security454/9-€794k
Other amounts payable47/48-€5k
Income statement
Code20202021
Non-recurring operating income76A-€205k
Remuneration, social security and pensions62-€1.13M
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€326k€321k▼
Other operating charges640/8-€28k
Operating charges capitalised as restructuring costs649-€-253k
Gross operating margin9900€1.11M€454k▼
Operating profit (loss)9901€-451k€-768k▼
Financial income75/76B-€3k
Recurring financial income75€3k€3k▼
Financial charges65/66B-€76k
Recurring financial charges65€114k€61k▼
Non-recurring financial charges66B-€15k
Profit (loss) for the period before taxes9903€-582k€-841k▼
Income taxes67/77€1k€471▼
Profit (loss) for the period9904€-583k€-841k▼
Profit (loss) for the period to be appropriated9905€-583k€-841k▼
Appropriation of the result
Profit (loss) to be appropriated9906-€-2.14M
Profit (loss) brought forward from the previous period14P-€-1.29M
Social balance
Average headcount (FTE)9087-21.1