Balance sheet
Code20212022
Assets
Total assets20/58€4.82M€4.64M▼
Formation expenses20€141k€71k▼
Fixed assets21/28€1.01M€700k▼
Intangible fixed assets21€20k€12k▼
Tangible fixed assets22/27€38k€28k▼
Plant, machinery and equipment23€699€452▼
Furniture and vehicles24€10k€2k▼
Other tangible fixed assets26€28k€26k▼
Financial fixed assets28€948k€659k▼
Current assets29/58€3.67M€3.87M▲
Amounts receivable after more than one year29-€625k
Trade receivables290-€625k
Stocks and contracts in progress3€1.59M€1.02M▼
Stocks30/36€66k€66k=
Contracts in progress37€1.52M€950k▼
Amounts receivable within one year40/41€1.79M€2.13M▲
Trade receivables40€1.73M€2.04M▲
Other amounts receivable41€60k€87k▲
Cash at bank and in hand54/58€240k€93k▼
Deferred charges and accrued income490/1€47k€10k▼
Equity and liabilities
Total equity and liabilities10/49€4.82M€4.64M▼
Equity10/15€722k€407k▼
Contributions10/11€921k€921k=
Capital10€921k€921k=
Issued capital100€921k€921k=
Reserves13€29k€29k=
Non-distributable reserves130/1€29k€29k=
Legal reserve130€29k€29k=
Profit (loss) carried forward14€-328k€-630k▼
Investment grants15€100k€87k▼
Provisions and deferred taxes16€210k€112k▼
Provisions for liabilities and charges160/5€210k€112k▼
Other liabilities and charges164/5€210k€112k▼
Amounts payable17/49€3.89M€4.12M▲
Amounts payable within one year42/48€3.81M€4.12M▲
Current portion of amounts payable after more than one year42€8k€0▼
Financial debts43€1.39M€1.39M▲
Credit institutions430/8€1.39M€20k▼
Other loans439-€1.37M
Trade debts44€1.25M€1.05M▼
Suppliers440/4€1.25M€1.05M▼
Advances received on contracts in progress46€663k€1.18M▲
Taxes, remuneration and social security45€151k€116k▼
Taxes450/3€16k€14k▼
Remuneration and social security454/9€135k€101k▼
Other amounts payable47/48€361k€384k▲
Accrued charges and deferred income492/3€72k€0▼
Income statement
Code20212022
Turnover70-€5.17M
Non-recurring operating income76A€3k€912▼
Goods, raw materials, services and sundry goods60/61-€9.76M
Remuneration, social security and pensions62€883k€697k▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€41k€58k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€542k€273k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€-403k€-98k▲
Other operating charges640/8€143k€158k▲
Non-recurring operating charges66A€1€33k▲
Gross operating margin9900€1.14M€1.20M▲
Operating profit (loss)9901€-62k€75k▲
Financial income75/76B€226k€13k▼
Recurring financial income75€20k€13k▼
Non-recurring financial income76B€206k-
Financial charges65/66B€60k€388k▲
Recurring financial charges65€60k€79k▲
Non-recurring financial charges66B-€309k
Profit (loss) for the period before taxes9903€103k€-300k▼
Income taxes67/77€-15k€2k▲
Profit (loss) for the period9904€119k€-303k▼
Profit (loss) for the period to be appropriated9905€119k€-303k▼
Appropriation of the result
Profit (loss) to be appropriated9906€-322k€-630k▼
Profit (loss) brought forward from the previous period14P€-440k€-328k▲
Transfer to equity691/2€6k€0▼
To the legal reserve6920€6k-
Social balance
Average headcount (FTE)908713.110.4▼