Balance sheet
Code20212022
Assets
Total assets20/58€1.31M€1.08M▼
Fixed assets21/28€461k€407k▼
Intangible fixed assets21€688€7k▲
Tangible fixed assets22/27€461k€401k▼
Land and buildings22€257k€246k▼
Plant, machinery and equipment23€192k€149k▼
Furniture and vehicles24€12k€6k▼
Current assets29/58€848k€674k▼
Stocks and contracts in progress3€251k€33k▼
Stocks30/36€251k€33k▼
Amounts receivable within one year40/41€575k€576k▲
Trade receivables40€559k€571k▲
Other amounts receivable41€15k€5k▼
Cash at bank and in hand54/58€22k€64k▲
Equity and liabilities
Total equity and liabilities10/49€1.31M€1.08M▼
Equity10/15€56k€160k▲
Contributions10/11€38k€38k=
Reserves13€22k€22k=
Non-distributable reserves130/1€4k€4k=
Reserves not available under the articles1311€4k€4k=
Tax-exempt reserves132€18k€18k=
Profit (loss) carried forward14€-3k€100k▲
Amounts payable17/49€1.25M€922k▼
Amounts payable after more than one year17€269k€262k▼
Financial debts170/4€269k€262k▼
Amounts payable within one year42/48€983k€660k▼
Current portion of amounts payable after more than one year42€67k€31k▼
Financial debts43€125k€125k=
Credit institutions430/8€125k€125k=
Trade debts44€472k€320k▼
Suppliers440/4€472k€320k▼
Taxes, remuneration and social security45€319k€184k▼
Taxes450/3€16k-
Remuneration and social security454/9€302k€184k▼
Income statement
Code20212022
Remuneration, social security and pensions62€747k€628k▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€61k€61k▲
Other operating charges640/8€2k€8k▲
Gross operating margin9900€692k€825k▲
Operating profit (loss)9901€-117k€128k▲
Financial income75/76B€278€6k▲
Recurring financial income75€278€6k▲
Financial charges65/66B€12k€31k▲
Recurring financial charges65€12k€31k▲
Profit (loss) for the period before taxes9903€-129k€103k▲
Profit (loss) for the period9904€-129k€103k▲
Transfer from tax-exempt reserves789-€237k
Transfer to tax-exempt reserves689-€237k
Profit (loss) for the period to be appropriated9905€-129k€103k▲
Appropriation of the result
Profit (loss) to be appropriated9906€-93k€100k▲
Profit (loss) brought forward from the previous period14P€36k€-3k▼
Transfer from equity791/2€90k-
Social balance
Average headcount (FTE)908710.310.0▼