Balance sheet
Code20242024
Assets
Total assets20/58€4.19M€4.84M▲
Fixed assets21/28€721k€737k▲
Tangible fixed assets22/27€721k€737k▲
Land and buildings22€352k€309k▼
Plant, machinery and equipment23€146k€250k▲
Furniture and vehicles24€65k€58k▼
Leasing and similar rights25€62k€44k▼
Other tangible fixed assets26€95k€76k▼
Financial fixed assets28€510€510=
Current assets29/58€3.47M€4.10M▲
Amounts receivable after more than one year29€275k€275k=
Other amounts receivable291€275k€275k=
Stocks and contracts in progress3€184k€223k▲
Stocks30/36€184k€223k▲
Amounts receivable within one year40/41€1.85M€2.57M▲
Trade receivables40€1.62M€1.98M▲
Other amounts receivable41€228k€592k▲
Cash at bank and in hand54/58€1.15M€1.01M▼
Deferred charges and accrued income490/1€11k€28k▲
Equity and liabilities
Total equity and liabilities10/49€4.19M€4.84M▲
Equity10/15€1.22M€1.82M▲
Contributions10/11€63k€63k=
Capital10€63k€63k=
Issued capital100€63k€63k=
Reserves13€1.44M€1.44M=
Non-distributable reserves130/1€1.31M€1.31M=
Legal reserve130€6k€6k=
Reserves not available under the articles1311€1.30M€1.30M=
Tax-exempt reserves132€138k€138k=
Profit (loss) carried forward14€-317k€287k▲
Investment grants15€26k€23k▼
Provisions and deferred taxes16€405k€363k▼
Provisions for liabilities and charges160/5€405k€363k▼
Other liabilities and charges164/5€405k€363k▼
Amounts payable17/49€2.57M€2.66M▲
Amounts payable after more than one year17€141k€161k▲
Financial debts170/4€141k€161k▲
Other amounts payable178/9€0-
Amounts payable within one year42/48€1.93M€2.05M▲
Current portion of amounts payable after more than one year42€158k€153k▼
Financial debts43€140k€149k▲
Credit institutions430/8€140k€149k▲
Trade debts44€1.14M€1.47M▲
Suppliers440/4€1.14M€1.47M▲
Taxes, remuneration and social security45€459k€281k▼
Taxes450/3€206k€151k▼
Remuneration and social security454/9€253k€130k▼
Other amounts payable47/48€25k€0▼
Accrued charges and deferred income492/3€504k€452k▼
Income statement
Code20242024
Non-recurring operating income76A-€6k
Remuneration, social security and pensions62€1.94M€1.36M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€225k€193k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4-€342
Provisions for liabilities and charges: additions (uses and reversals)635/8€78k€-41k▼
Other operating charges640/8€24k€20k▼
Operating charges capitalised as restructuring costs649-€-1k
Gross operating margin9900€3.14M€2.38M▼
Operating profit (loss)9901€877k€843k▼
Financial income75/76B€4k€4k▲
Recurring financial income75€4k€4k▲
Financial charges65/66B€39k€28k▼
Recurring financial charges65€39k€28k▼
Profit (loss) for the period before taxes9903€842k€820k▼
Income taxes67/77€233k€215k▼
Profit (loss) for the period9904€609k€604k▼
Profit (loss) for the period to be appropriated9905€609k€604k▼
Appropriation of the result
Profit (loss) to be appropriated9906€1.18M€287k▼
Profit (loss) brought forward from the previous period14P€574k€-317k▼
Profit to be distributed694/7€1.50M€0▼
Return on contributions (dividend)694€1.50M€0▼
Social balance
Average headcount (FTE)90870.020.9▲