Balance sheet
Code20232024
Assets
Total assets20/58€3.68M€3.21M▼
Fixed assets21/28€278k€210k▼
Intangible fixed assets21€18k€10k▼
Tangible fixed assets22/27€260k€199k▼
Land and buildings22€0-
Plant, machinery and equipment23€29k€23k▼
Furniture and vehicles24€63k€7k▼
Other tangible fixed assets26€168k€170k▲
Financial fixed assets28€458€458=
Current assets29/58€3.40M€3.00M▼
Stocks and contracts in progress3€713k€852k▲
Stocks30/36€713k€852k▲
Amounts receivable within one year40/41€2.46M€2.01M▼
Trade receivables40€764k€647k▼
Other amounts receivable41€1.70M€1.36M▼
Current investments50/53€0-
Cash at bank and in hand54/58€219k€119k▼
Deferred charges and accrued income490/1€8k€13k▲
Equity and liabilities
Total equity and liabilities10/49€3.68M€3.21M▼
Equity10/15€2.26M€2.50M▲
Contributions10/11€120k€120k=
Capital10€120k€120k=
Issued capital100€120k€120k=
Reserves13€83k€83k=
Non-distributable reserves130/1€12k€12k=
Legal reserve130€12k€12k=
Tax-exempt reserves132€13k€13k=
Distributable reserves133€57k€57k=
Profit (loss) carried forward14€2.03M€2.30M▲
Investment grants15€33k€0▼
Amounts payable17/49€1.42M€703k▼
Amounts payable after more than one year17€14k€3k▼
Financial debts170/4€14k€3k▼
Amounts payable within one year42/48€1.40M€698k▼
Current portion of amounts payable after more than one year42€17k€11k▼
Financial debts43€0-
Credit institutions430/8€0-
Trade debts44€455k€343k▼
Suppliers440/4€455k€343k▼
Taxes, remuneration and social security45€329k€344k▲
Taxes450/3€292k€302k▲
Remuneration and social security454/9€37k€41k▲
Other amounts payable47/48€600k€0▼
Accrued charges and deferred income492/3-€2k
Income statement
Code20232024
Non-recurring operating income76A€1.14M€3k▼
Remuneration, social security and pensions62€385k€465k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€65k€29k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€735€5k▲
Other operating charges640/8€11k€3k▼
Non-recurring operating charges66A€5k€7k▲
Gross operating margin9900€1.66M€794k▼
Operating profit (loss)9901€1.19M€284k▼
Financial income75/76B€21k€108k▲
Recurring financial income75€21k€108k▲
Financial charges65/66B€39k€14k▼
Recurring financial charges65€39k€14k▼
Profit (loss) for the period before taxes9903€1.17M€378k▼
Income taxes67/77€320k€104k▼
Profit (loss) for the period9904€853k€275k▼
Profit (loss) for the period to be appropriated9905€853k€275k▼
Appropriation of the result
Profit (loss) to be appropriated9906€2.63M€2.30M▼
Profit (loss) brought forward from the previous period14P€1.77M€2.03M▲
Transfer to equity691/2€56€0▼
To the legal reserve6920€56€0▼
Profit to be distributed694/7€600k€0▼
Return on contributions (dividend)694€600k€0▼
Social balance
Average headcount (FTE)90875.76.5▲