Balance sheet
Code20212022
Assets
Total assets20/58€11.17M€11.49M▲
Fixed assets21/28€1.28M€2.15M▲
Intangible fixed assets21€1.21M€2.07M▲
Tangible fixed assets22/27€29k€38k▲
Furniture and vehicles24€29k€38k▲
Financial fixed assets28€45k€45k=
Other financial fixed assets284/8€45k€45k=
Amounts receivable and cash guarantees285/8€45k€45k=
Current assets29/58€9.89M€9.34M▼
Stocks and contracts in progress3€2k€0▼
Stocks30/36€2k€0▼
Goods purchased for resale34€2k€0▼
Amounts receivable within one year40/41€4.08M€4.81M▲
Trade receivables40€3.02M€4.31M▲
Other amounts receivable41€1.06M€504k▼
Current investments50/53€127k€261k▲
Other investments51/53€127k€261k▲
Cash at bank and in hand54/58€5.58M€3.91M▼
Deferred charges and accrued income490/1€96k€356k▲
Equity and liabilities
Total equity and liabilities10/49€11.17M€11.49M▲
Equity10/15€1.63M€1.13M▼
Contributions10/11€687k€702k▲
Capital10€687k€702k▲
Issued capital100€702k€702k=
Uncalled capital101€15k€0▼
Reserves13€70k€70k=
Non-distributable reserves130/1€70k€70k=
Legal reserve130€70k€70k=
Profit (loss) carried forward14€872k€357k▼
Amounts payable17/49€9.54M€10.37M▲
Amounts payable within one year42/48€7.58M€9.02M▲
Trade debts44€6.78M€8.11M▲
Suppliers440/4€6.78M€8.11M▲
Bills of exchange payable441€0-
Taxes, remuneration and social security45€392k€408k▲
Taxes450/3€199k€190k▼
Remuneration and social security454/9€193k€218k▲
Other amounts payable47/48€410k€503k▲
Accrued charges and deferred income492/3€1.95M€1.34M▼
Income statement
Code20212022
Operating income70/76A€11.35M€12.30M▲
Turnover70€10.84M€11.58M▲
Own construction capitalised72€307k€515k▲
Other operating income74€206k€208k▲
Operating charges60/66A€10.70M€11.61M▲
Goods for resale, raw materials and consumables60€7.68M€8.10M▲
Purchases600/8€7.61M€8.10M▲
Change in stocks: decrease (increase)609€74k€-2k▼
Services and other goods61€599k€730k▲
Remuneration, social security and pensions62€1.72M€1.86M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€431k€617k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-49k€3k▲
Other operating charges640/8€320k€271k▼
Non-recurring operating charges66A-€29k
Operating profit (loss)9901€655k€698k▲
Financial income75/76B€21k€23k▲
Recurring financial income75€21k€20k▼
Income from financial fixed assets750€0-
Income from current assets751€2k€0▼
Other financial income752/9€19k€20k▲
Non-recurring financial income76B-€4k
Financial charges65/66B€34k€46k▲
Recurring financial charges65€34k€46k▲
Debt charges650€528€1k▲
Other financial charges652/9€34k€45k▲
Profit (loss) for the period before taxes9903€642k€676k▲
Income taxes67/77€24k€9k▼
Taxes670/3€24k€9k▼
Tax adjustments and reversals of tax provisions77€0-
Profit (loss) for the period9904€618k€667k▲
Profit (loss) for the period to be appropriated9905€618k€667k▲
Appropriation of the result
Profit (loss) to be appropriated9906€1.25M€804k▼
Profit (loss) brought forward from the previous period14P€627k€137k▼
Transfer from equity791/2€0-
From contributions791€0-
Transfer to equity691/2€0-
To the legal reserve6920€0-
To other reserves6921€0-
Profit to be distributed694/7€373k€447k▲
Return on contributions (dividend)694€373k€439k▲
Employees696-€9k
Social balance
Average headcount (FTE)90875.15.5▲