Balance sheet
Code20242025
Assets
Total assets20/58€5.57M€3.18M▼
Fixed assets21/28€616k€326k▼
Tangible fixed assets22/27€616k€326k▼
Plant, machinery and equipment23€567k€284k▼
Furniture and vehicles24€49k€42k▼
Current assets29/58€4.95M€2.86M▼
Stocks and contracts in progress3€1.31M-
Stocks30/36€1.31M-
Raw materials and consumables30/31€591k-
Work in progress32€260k-
Goods purchased for resale34€461k-
Amounts receivable within one year40/41€2.56M€2.34M▼
Trade receivables40€2.32M€2.13M▼
Other amounts receivable41€238k€205k▼
Cash at bank and in hand54/58€1.06M€509k▼
Deferred charges and accrued income490/1€28k€9k▼
Equity and liabilities
Total equity and liabilities10/49€5.57M€3.18M▼
Equity10/15€-3.16M€-3.17M▼
Contributions10/11€4.30M€4.30M=
Capital10€4.30M€4.30M=
Issued capital100€4.30M€4.30M=
Reserves13€153k€153k=
Non-distributable reserves130/1€153k€153k=
Legal reserve130€153k€153k=
Profit (loss) carried forward14€-7.61M€-7.62M▼
Provisions and deferred taxes16-€450k
Provisions for liabilities and charges160/5-€450k
Other liabilities and charges164/5-€450k
Amounts payable17/49€8.72M€5.90M▼
Amounts payable within one year42/48€8.02M€5.46M▼
Financial debts43€1.11M€1.12M▲
Other loans439€1.11M€1.12M▲
Trade debts44€2.83M€1.10M▼
Suppliers440/4€2.83M€1.10M▼
Advances received on contracts in progress46€152k€3k▼
Taxes, remuneration and social security45€3.93M€3.23M▼
Taxes450/3€106k€102k▼
Remuneration and social security454/9€3.82M€3.12M▼
Other amounts payable47/48€2k€9k▲
Accrued charges and deferred income492/3€702k€446k▼
Income statement
Code20242025
Operating income70/76A€13.86M€4.73M▼
Turnover70€14.25M€5.10M▼
Change in stocks of work in progress, finished goods and contracts in progress71€-572k€-431k▲
Other operating income74€178k€61k▼
Operating charges60/66A€20.13M€4.70M▼
Goods for resale, raw materials and consumables60€6.88M€2.66M▼
Purchases600/8€6.88M€1.78M▼
Change in stocks: decrease (increase)609€6k€881k▲
Services and other goods61€4.30M€1.04M▼
Remuneration, social security and pensions62€7.34M€500k▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€987k€35k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€527k€8k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8-€200k
Other operating charges640/8€87k€13k▼
Non-recurring operating charges66A-€236k
Operating profit (loss)9901€-6.27M€37k▲
Financial income75/76B€249-
Recurring financial income75€249-
Other financial income752/9€249-
Financial charges65/66B€50k€51k▲
Recurring financial charges65€50k€51k▲
Debt charges650€45k€23k▼
Other financial charges652/9€5k€28k▲
Profit (loss) for the period before taxes9903€-6.32M€-14k▲
Income taxes67/77€4k-
Taxes670/3€4k-
Profit (loss) for the period9904€-6.32M€-14k▲
Profit (loss) for the period to be appropriated9905€-6.32M€-14k▲
Appropriation of the result
Profit (loss) to be appropriated9906€-7.61M€-7.62M▼
Profit (loss) brought forward from the previous period14P€-1.29M€-7.61M▼
Social balance
Average headcount (FTE)908754.744.2▼