Balance sheet
Code20222023
Assets
Total assets20/58€1.74M€1.32M▼
Fixed assets21/28€155k€291k▲
Tangible fixed assets22/27€155k€291k▲
Plant, machinery and equipment23€54k€127k▲
Furniture and vehicles24€101k€129k▲
Other tangible fixed assets26-€35k
Current assets29/58€1.59M€1.02M▼
Amounts receivable after more than one year29-€20k
Other amounts receivable291-€20k
Stocks and contracts in progress3€639k€660k▲
Stocks30/36€639k€660k▲
Raw materials and consumables30/31€260k€191k▼
Finished goods33€380k€469k▲
Amounts receivable within one year40/41€896k€330k▼
Trade receivables40€486k€245k▼
Other amounts receivable41€410k€85k▼
Cash at bank and in hand54/58€44k€7k▼
Deferred charges and accrued income490/1€7k€8k▲
Equity and liabilities
Total equity and liabilities10/49€1.74M€1.32M▼
Equity10/15€-72k€8k▲
Contributions10/11€5k€5k=
Revaluation surpluses12-€80k
Profit (loss) carried forward14€-77k€-77k▲
Amounts payable17/49€1.81M€1.31M▼
Amounts payable after more than one year17€100k€100k=
Other amounts payable178/9€100k€100k=
Amounts payable within one year42/48€1.71M€1.15M▼
Financial debts43€70k-
Credit institutions430/8€70k-
Trade debts44€530k€501k▼
Suppliers440/4€530k€501k▼
Taxes, remuneration and social security45€572k€410k▼
Taxes450/3€248k€96k▼
Remuneration and social security454/9€324k€315k▼
Other amounts payable47/48€542k€242k▼
Accrued charges and deferred income492/3-€54k
Income statement
Code20222023
Operating income70/76A€2.73M€2.72M▼
Turnover70€2.78M€2.37M▼
Change in stocks of work in progress, finished goods and contracts in progress71€-75k€90k▲
Own construction capitalised72-€103k
Other operating income74€17k€13k▼
Non-recurring operating income76A-€150k
Operating charges60/66A€2.78M€2.67M▼
Goods for resale, raw materials and consumables60€1.26M€1.02M▼
Purchases600/8€1.25M€952k▼
Change in stocks: decrease (increase)609€16k€69k▲
Services and other goods61€554k€557k▲
Remuneration, social security and pensions62€821k€878k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€47k€47k▲
Other operating charges640/8€42k€46k▲
Non-recurring operating charges66A€55k€119k▲
Operating profit (loss)9901€-55k€56k▲
Financial income75/76B€3k€2k▼
Recurring financial income75€3k€2k▼
Other financial income752/9€3k€2k▼
Financial charges65/66B€34k€40k▲
Recurring financial charges65€34k€40k▲
Debt charges650€27k€23k▼
Other financial charges652/9€7k€17k▲
Profit (loss) for the period before taxes9903€-85k€18k▲
Income taxes67/77-€17k
Taxes670/3-€17k
Profit (loss) for the period9904€-85k€855▲
Profit (loss) for the period to be appropriated9905€-85k€855▲
Appropriation of the result
Profit (loss) to be appropriated9906€-85k€-77k▲
Profit (loss) brought forward from the previous period14P-€-77k
Transfer from equity791/2€8k-
From reserves792€8k-
Social balance
Average headcount (FTE)908714.814.3▼