Balance sheet
Code20222023
Assets
Total assets20/58€570k€364k▼
Fixed assets21/28€37k€29k▼
Intangible fixed assets21€30k€24k▼
Tangible fixed assets22/27€6k€5k▼
Plant, machinery and equipment23€1k€1k▲
Furniture and vehicles24€638€19▼
Other tangible fixed assets26€5k€3k▼
Financial fixed assets28€125€0▼
Current assets29/58€533k€335k▼
Stocks and contracts in progress3€212k€169k▼
Stocks30/36€212k€169k▼
Amounts receivable within one year40/41€23k€3k▼
Trade receivables40-€3k
Other amounts receivable41€23k€0▼
Cash at bank and in hand54/58€229k€114k▼
Deferred charges and accrued income490/1€69k€49k▼
Equity and liabilities
Total equity and liabilities10/49€570k€364k▼
Equity10/15€-152k€-404k▼
Contributions10/11€31k€31k=
Profit (loss) carried forward14€-183k€-434k▼
Amounts payable17/49€722k€767k▲
Amounts payable after more than one year17€158k€68k▼
Financial debts170/4€158k€68k▼
Amounts payable within one year42/48€564k€700k▲
Current portion of amounts payable after more than one year42€27k€95k▲
Financial debts43€35k€0▼
Credit institutions430/8€35k€0▼
Trade debts44€400k€467k▲
Suppliers440/4€400k€467k▲
Taxes, remuneration and social security45€101k€137k▲
Taxes450/3€45k€82k▲
Remuneration and social security454/9€57k€55k▼
Income statement
Code20222023
Remuneration, social security and pensions62€323k€329k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€9k€9k▲
Other operating charges640/8€4k€2k▼
Gross operating margin9900€269k€103k▼
Operating profit (loss)9901€-68k€-237k▼
Financial income75/76B€193€25▼
Recurring financial income75€193€25▼
Financial charges65/66B€15k€15k▲
Recurring financial charges65€15k€15k▲
Profit (loss) for the period before taxes9903€-83k€-252k▼
Income taxes67/77€-3k€0▲
Profit (loss) for the period9904€-80k€-252k▼
Profit (loss) for the period to be appropriated9905€-80k€-252k▼
Appropriation of the result
Profit (loss) to be appropriated9906€-183k€-434k▼
Profit (loss) brought forward from the previous period14P€-102k€-183k▼
Social balance
Average headcount (FTE)90878.89.0▲