Balance sheet
Code20222023
Assets
Total assets20/58€11.82M€12.52M▲
Fixed assets21/28€650k€565k▼
Intangible fixed assets21€4k€3k▼
Tangible fixed assets22/27€418k€333k▼
Plant, machinery and equipment23€26k€27k▲
Furniture and vehicles24€49k€22k▼
Other tangible fixed assets26€343k€284k▼
Financial fixed assets28€228k€228k=
Affiliated companies280/1€1€1=
Participating interests280€1€1=
Other financial fixed assets284/8€228k€228k=
Amounts receivable and cash guarantees285/8€228k€228k=
Current assets29/58€11.17M€11.95M▲
Amounts receivable within one year40/41€10.23M€11.37M▲
Trade receivables40€10.14M€9.06M▼
Other amounts receivable41€93k€2.32M▲
Current investments50/53€544€544=
Other investments51/53€544€544=
Cash at bank and in hand54/58€839k€465k▼
Deferred charges and accrued income490/1€96k€114k▲
Equity and liabilities
Total equity and liabilities10/49€11.82M€12.52M▲
Equity10/15€4.35M€1.59M▼
Contributions10/11€212k€212k=
Reserves13€22k€22k=
Non-distributable reserves130/1€22k€22k=
Reserves not available under the articles1311€22k€22k=
Profit (loss) carried forward14€4.12M€1.35M▼
Provisions and deferred taxes16-€2.16M
Provisions for liabilities and charges160/5-€2.16M
Other liabilities and charges164/5-€2.16M
Amounts payable17/49€7.47M€8.78M▲
Amounts payable within one year42/48€7.18M€8.14M▲
Financial debts43€1.14M-
Other loans439€1.14M-
Trade debts44€2.34M€4.64M▲
Suppliers440/4€2.34M€4.64M▲
Taxes, remuneration and social security45€3.68M€2.92M▼
Taxes450/3€1.66M€1.15M▼
Remuneration and social security454/9€2.03M€1.78M▼
Other amounts payable47/48€21k€571k▲
Accrued charges and deferred income492/3€286k€639k▲
Income statement
Code20222023
Operating income70/76A€37.89M€36.07M▼
Turnover70€37.12M€35.37M▼
Other operating income74€385k€380k▼
Non-recurring operating income76A€391k€322k▼
Operating charges60/66A€34.48M€36.52M▲
Goods for resale, raw materials and consumables60€19.72M€21.52M▲
Purchases600/8€19.72M€21.52M▲
Services and other goods61€4.89M€5.62M▲
Remuneration, social security and pensions62€8.49M€7.43M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€107k€102k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€1.06M€-569k▼
Other operating charges640/8€219k€259k▲
Non-recurring operating charges66A-€2.16M
Operating profit (loss)9901€3.41M€-450k▼
Financial income75/76B€15k€22k▲
Recurring financial income75€15k€22k▲
Income from current assets751€3k-
Other financial income752/9€12k€22k▲
Financial charges65/66B€405k€2.28M▲
Recurring financial charges65€330k€2.27M▲
Debt charges650€177k€69k▼
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651€40€2.16M▲
Other financial charges652/9€154k€38k▼
Non-recurring financial charges66B€75k€10k▼
Profit (loss) for the period before taxes9903€3.02M€-2.71M▼
Income taxes67/77€916k€54k▼
Taxes670/3€916k€54k▼
Profit (loss) for the period9904€2.10M€-2.76M▼
Profit (loss) for the period to be appropriated9905€2.10M€-2.76M▼
Appropriation of the result
Profit (loss) to be appropriated9906€4.12M€1.35M▼
Profit (loss) brought forward from the previous period14P€2.02M€4.12M▲
Social balance
Average headcount (FTE)908777.277.6▲