Balance sheet
Code20232024
Assets
Total assets20/58€5.29M€4.92M▼
Fixed assets21/28€3.08M€2.78M▼
Intangible fixed assets21€534k€467k▼
Tangible fixed assets22/27€2.55M€2.31M▼
Plant, machinery and equipment23€18k€14k▼
Furniture and vehicles24€104k€71k▼
Other tangible fixed assets26€2.42M€2.23M▼
Current assets29/58€2.21M€2.14M▼
Stocks and contracts in progress3-€0
Amounts receivable within one year40/41€2.02M€1.85M▼
Trade receivables40€1.84M€1.64M▼
Other amounts receivable41€183k€207k▲
Cash at bank and in hand54/58€7k€104k▲
Deferred charges and accrued income490/1€190k€191k▲
Equity and liabilities
Total equity and liabilities10/49€5.29M€4.92M▼
Equity10/15€2.50M€3.27M▲
Contributions10/11€19k€19k=
Reserves13€2k€2k=
Non-distributable reserves130/1€2k€2k=
Reserves not available under the articles1311€2k€2k=
Profit (loss) carried forward14€2.48M€3.25M▲
Amounts payable17/49€2.79M€1.65M▼
Amounts payable within one year42/48€2.78M€1.60M▼
Trade debts44€1.17M€1.15M▼
Suppliers440/4€1.17M€1.15M▼
Taxes, remuneration and social security45€216k€251k▲
Taxes450/3€43k€13k▼
Remuneration and social security454/9€172k€238k▲
Other amounts payable47/48€1.40M€200k▼
Accrued charges and deferred income492/3€9k€46k▲
Income statement
Code20232024
Operating income70/76A€12.17M€11.94M▼
Turnover70€11.19M€11.09M▼
Other operating income74€976k€856k▼
Non-recurring operating income76A-€0
Operating charges60/66A€10.98M€10.82M▼
Goods for resale, raw materials and consumables60€732k€894k▲
Purchases600/8€732k€894k▲
Services and other goods61€7.74M€7.37M▼
Remuneration, social security and pensions62€1.65M€1.76M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€509k€534k▲
Other operating charges640/8€236k€266k▲
Non-recurring operating charges66A€106k-
Operating profit (loss)9901€1.19M€1.12M▼
Financial income75/76B€226€4k▲
Recurring financial income75€226€4k▲
Income from financial fixed assets750-€4k
Other financial income752/9-€656
Non-recurring financial income76B€226-
Financial charges65/66B€18k€82k▲
Recurring financial charges65€18k€13k▼
Debt charges650-€0
Other financial charges652/9€18k€13k▼
Non-recurring financial charges66B-€69k
Profit (loss) for the period before taxes9903€1.17M€1.04M▼
Income taxes67/77€301k€272k▼
Taxes670/3€301k€273k▼
Tax adjustments and reversals of tax provisions77-€641
Profit (loss) for the period9904€871k€773k▼
Profit (loss) for the period to be appropriated9905€871k€773k▼
Appropriation of the result
Profit (loss) to be appropriated9906€3.73M€3.25M▼
Profit (loss) brought forward from the previous period14P€2.86M€2.48M▼
Profit to be distributed694/7€1.25M€0▼
Return on contributions (dividend)694€1.25M€0▼
Social balance
Average headcount (FTE)908725.425.9▲