Balance sheet
Code20232024
Assets
Total assets20/58€1.03M€964k▼
Fixed assets21/28€377k€275k▼
Intangible fixed assets21€234€3k▲
Tangible fixed assets22/27€375k€270k▼
Land and buildings22€45k€28k▼
Plant, machinery and equipment23€154k€117k▼
Furniture and vehicles24€24k€29k▲
Leasing and similar rights25€152k€96k▼
Financial fixed assets28€3k€3k=
Current assets29/58€648k€689k▲
Stocks and contracts in progress3€180k€116k▼
Stocks30/36€102k€75k▼
Contracts in progress37€78k€41k▼
Amounts receivable within one year40/41€427k€348k▼
Trade receivables40€351k€299k▼
Other amounts receivable41€76k€50k▼
Cash at bank and in hand54/58€29k€217k▲
Deferred charges and accrued income490/1€12k€7k▼
Equity and liabilities
Total equity and liabilities10/49€1.03M€964k▼
Equity10/15€12k€60k▲
Contributions10/11€145k€145k=
Capital10€143k€143k=
Issued capital100€143k€143k=
Outside capital11€2k€2k=
Share premium1100/10€2k€2k=
Reserves13€6k€6k=
Non-distributable reserves130/1€6k€6k=
Legal reserve130€6k€6k=
Profit (loss) carried forward14€-150k€-98k▲
Investment grants15€10k€7k▼
Amounts payable17/49€1.01M€903k▼
Amounts payable after more than one year17€310k€247k▼
Financial debts170/4€310k€247k▼
Amounts payable within one year42/48€704k€656k▼
Current portion of amounts payable after more than one year42€167k€129k▼
Financial debts43€140k€140k=
Credit institutions430/8€140k€140k=
Trade debts44€108k€65k▼
Suppliers440/4€108k€65k▼
Advances received on contracts in progress46€178k€222k▲
Taxes, remuneration and social security45€111k€100k▼
Taxes450/3€45k€2k▼
Remuneration and social security454/9€66k€98k▲
Other amounts payable47/48€200-
Accrued charges and deferred income492/3€112€891▲
Income statement
Code20232024
Non-recurring operating income76A€205k-
Remuneration, social security and pensions62€930k€990k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€152k€130k▼
Other operating charges640/8€6k€5k▼
Non-recurring operating charges66A-€11k
Gross operating margin9900€1.30M€1.21M▼
Operating profit (loss)9901€214k€77k▼
Financial income75/76B€40k€8k▼
Recurring financial income75€40k€8k▼
Financial charges65/66B€47k€33k▼
Recurring financial charges65€47k€33k▼
Profit (loss) for the period before taxes9903€207k€52k▼
Income taxes67/77€798-
Profit (loss) for the period9904€206k€52k▼
Profit (loss) for the period to be appropriated9905€206k€52k▼
Appropriation of the result
Profit (loss) to be appropriated9906€-150k€-98k▲
Profit (loss) brought forward from the previous period14P€-356k€-150k▲
Social balance
Average headcount (FTE)908720.918.7▼