Balance sheet
Code20232024
Assets
Total assets20/58€14.80M€13.22M▼
Formation expenses20€85k€73k▼
Fixed assets21/28€12.94M€11.94M▼
Intangible fixed assets21€4k€2k▼
Tangible fixed assets22/27€12.93M€11.93M▼
Plant, machinery and equipment23€12k€9k▼
Furniture and vehicles24€25k€17k▼
Leasing and similar rights25€23k€17k▼
Other tangible fixed assets26€12.87M€11.89M▼
Financial fixed assets28€11k€11k=
Current assets29/58€1.77M€1.20M▼
Stocks and contracts in progress3€312k€90k▼
Stocks30/36€312k€90k▼
Amounts receivable within one year40/41€1.41M€998k▼
Trade receivables40€623k€217k▼
Other amounts receivable41€784k€782k▼
Cash at bank and in hand54/58€0€2k▲
Deferred charges and accrued income490/1€56k€114k▲
Equity and liabilities
Total equity and liabilities10/49€14.80M€13.22M▼
Equity10/15€257k€1.83M▲
Contributions10/11€1.52M€1.52M=
Outside capital11-€1.52M
Share premium1100/10-€1.52M
Reserves13€160€160=
Non-distributable reserves130/1€160€160=
Reserves not available under the articles1311€160-
Other1319-€160
Profit (loss) carried forward14€-2.62M€-1.04M▲
Investment grants15€1.36M€1.36M=
Amounts payable17/49€14.55M€11.39M▼
Amounts payable after more than one year17€10.96M€9.41M▼
Financial debts170/4€10.96M€9.07M▼
Trade debts175-€342k
Amounts payable within one year42/48€3.47M€1.51M▼
Current portion of amounts payable after more than one year42€1.45M€140k▼
Financial debts43€630k€987k▲
Credit institutions430/8€630k€987k▲
Trade debts44€1.35M€200k▼
Suppliers440/4€1.35M€200k▼
Taxes, remuneration and social security45€41k€42k▲
Taxes450/3€5k€5k▲
Remuneration and social security454/9€36k€37k▲
Other amounts payable47/48€643€143k▲
Accrued charges and deferred income492/3€109k€461k▲
Income statement
Code20232024
Non-recurring operating income76A€1k€4.03M▲
Remuneration, social security and pensions62€209k€204k▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€1.02M€1.04M▲
Other operating charges640/8€5k€8k▲
Non-recurring operating charges66A€63€124k▲
Gross operating margin9900€81k€3.55M▲
Operating profit (loss)9901€-1.15M€2.17M▲
Financial income75/76B€117k-
Recurring financial income75€117k-
Financial charges65/66B€722k€600k▼
Recurring financial charges65€722k€595k▼
Non-recurring financial charges66B-€6k
Profit (loss) for the period before taxes9903€-1.76M€1.57M▲
Profit (loss) for the period9904€-1.76M€1.57M▲
Profit (loss) for the period to be appropriated9905€-1.76M€1.57M▲
Appropriation of the result
Profit (loss) to be appropriated9906€-2.62M€-1.04M▲
Profit (loss) brought forward from the previous period14P€-862k€-2.62M▼