Balance sheet
Code20232024
Assets
Total assets20/58€14.20M€12.94M▼
Formation expenses20€58k€45k▼
Fixed assets21/28€2.88M€2.94M▲
Intangible fixed assets21€74k€58k▼
Tangible fixed assets22/27€2.70M€2.78M▲
Plant, machinery and equipment23€463k€907k▲
Furniture and vehicles24€460k€425k▼
Leasing and similar rights25€1.75M€1.35M▼
Other tangible fixed assets26€27k€100k▲
Financial fixed assets28€104k€95k▼
Current assets29/58€11.26M€9.95M▼
Amounts receivable after more than one year29€2.17M€3.56M▲
Trade receivables290€2.17M-
Other amounts receivable291-€3.56M
Stocks and contracts in progress3€4.70M€1.13M▼
Stocks30/36€2.39M-
Contracts in progress37€2.30M€1.13M▼
Amounts receivable within one year40/41€3.34M€3.75M▲
Trade receivables40€1.73M€2.84M▲
Other amounts receivable41€1.61M€913k▼
Current investments50/53€5k-
Cash at bank and in hand54/58€1k€20k▲
Deferred charges and accrued income490/1€1.05M€1.49M▲
Equity and liabilities
Total equity and liabilities10/49€14.20M€12.94M▼
Equity10/15€842k€2.37M▲
Contributions10/11€19k€1.82M▲
Reserves13€109k€109k=
Non-distributable reserves130/1€109k€109k=
Reserves not available under the articles1311€109k€109k=
Profit (loss) carried forward14€715k€446k▼
Amounts payable17/49€13.36M€10.56M▼
Amounts payable after more than one year17€1.35M€934k▼
Financial debts170/4€1.35M€934k▼
Amounts payable within one year42/48€4.87M€4.08M▼
Current portion of amounts payable after more than one year42€486k€438k▼
Financial debts43€43k€132k▲
Credit institutions430/8€43k€132k▲
Trade debts44€4.12M€2.93M▼
Suppliers440/4€4.12M€2.93M▼
Taxes, remuneration and social security45€220k€541k▲
Taxes450/3€70k€331k▲
Remuneration and social security454/9€150k€211k▲
Other amounts payable47/48-€34k
Accrued charges and deferred income492/3€7.14M€5.55M▼
Income statement
Code20232024
Non-recurring operating income76A-€48k
Remuneration, social security and pensions62€1.57M€2.50M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€574k€836k▲
Other operating charges640/8€288k€330k▲
Non-recurring operating charges66A€12k€6k▼
Gross operating margin9900€2.69M€4.16M▲
Operating profit (loss)9901€249k€491k▲
Financial charges65/66B€87k€170k▲
Recurring financial charges65€87k€170k▲
Profit (loss) for the period before taxes9903€161k€321k▲
Income taxes67/77€99k€146k▲
Profit (loss) for the period9904€62k€175k▲
Profit (loss) for the period to be appropriated9905€62k€175k▲
Appropriation of the result
Profit (loss) to be appropriated9906€844k€889k▲
Profit (loss) brought forward from the previous period14P€782k€715k▼
Profit to be distributed694/7€129k€443k▲
Return on contributions (dividend)694€129k€443k▲
Social balance
Average headcount (FTE)908722.638.3▲