Balance sheet
Code20212022
Assets
Total assets20/58€698k€588k▼
Fixed assets21/28€12k€7k▼
Intangible fixed assets21€8k€5k▼
Tangible fixed assets22/27€5k€2k▼
Land and buildings22€2k€1k▼
Plant, machinery and equipment23€3k€1k▼
Current assets29/58€686k€581k▼
Amounts receivable after more than one year29€2k-
Other amounts receivable291€2k-
Stocks and contracts in progress3€450k-
Contracts in progress37€450k-
Amounts receivable within one year40/41€127k€549k▲
Trade receivables40€115k€549k▲
Other amounts receivable41€12k-
Cash at bank and in hand54/58€97k€31k▼
Deferred charges and accrued income490/1€10k€2k▼
Equity and liabilities
Total equity and liabilities10/49€698k€588k▼
Equity10/15€-1.77M€-1.25M▲
Contributions10/11€237k€237k=
Reserves13€25k€25k=
Non-distributable reserves130/1€3k€3k=
Reserves not available under the articles1311€3k€3k=
Distributable reserves133€22k€22k=
Profit (loss) carried forward14€-2.03M€-1.51M▲
Amounts payable17/49€2.47M€1.84M▼
Amounts payable after more than one year17€590k€283k▼
Financial debts170/4€590k€283k▼
Amounts payable within one year42/48€1.88M€1.55M▼
Current portion of amounts payable after more than one year42€870k€985k▲
Financial debts43-€32k
Credit institutions430/8-€32k
Trade debts44€122k€431k▲
Suppliers440/4€122k€431k▲
Advances received on contracts in progress46-€45k
Taxes, remuneration and social security45€27k€38k▲
Taxes450/3€8k€18k▲
Remuneration and social security454/9€20k€20k▲
Other amounts payable47/48€857k€21k▼
Accrued charges and deferred income492/3€2k-
Income statement
Code20212022
Non-recurring operating income76A-€18k
Remuneration, social security and pensions62€162k€166k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€7k€5k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€552-
Other operating charges640/8€2k€1k▼
Non-recurring operating charges66A€88k€273▼
Gross operating margin9900€175k€-362k▼
Operating profit (loss)9901€-84k€-535k▼
Financial income75/76B€9k€1.17M▲
Recurring financial income75€9k€94▼
Non-recurring financial income76B-€1.17M
Financial charges65/66B€70k€113k▲
Recurring financial charges65€70k€113k▲
Profit (loss) for the period before taxes9903€-145k€523k▲
Income taxes67/77€411€418▲
Profit (loss) for the period9904€-145k€523k▲
Profit (loss) for the period to be appropriated9905€-145k€523k▲
Appropriation of the result
Profit (loss) to be appropriated9906€-2.03M€-1.51M▲
Profit (loss) brought forward from the previous period14P€-1.89M€-2.03M▼
Social balance
Average headcount (FTE)90872.02.0=