Balance sheet
Code20232024
Assets
Total assets20/58€589k€549k▼
Fixed assets21/28€170k€137k▼
Tangible fixed assets22/27€167k€134k▼
Land and buildings22€123k€109k▼
Plant, machinery and equipment23€2k-
Furniture and vehicles24€2k€94▼
Leasing and similar rights25€41k€25k▼
Financial fixed assets28€2k€2k=
Current assets29/58€419k€413k▼
Stocks and contracts in progress3€154k€120k▼
Stocks30/36€146k€117k▼
Contracts in progress37€9k€2k▼
Amounts receivable within one year40/41€196k€177k▼
Trade receivables40€124k€168k▲
Other amounts receivable41€72k€9k▼
Cash at bank and in hand54/58€64k€115k▲
Deferred charges and accrued income490/1€5k€2k▼
Equity and liabilities
Total equity and liabilities10/49€589k€549k▼
Equity10/15€438k€429k▼
Contributions10/11€25k€25k=
Reserves13€254k€245k▼
Tax-exempt reserves132€51k€51k=
Distributable reserves133€204k€195k▼
Profit (loss) carried forward14€158k€158k=
Amounts payable17/49€151k€121k▼
Amounts payable after more than one year17€27k€20k▼
Financial debts170/4€27k€20k▼
Amounts payable within one year42/48€124k€101k▼
Current portion of amounts payable after more than one year42€11k€6k▼
Trade debts44€27k€14k▼
Suppliers440/4€27k€14k▼
Taxes, remuneration and social security45€51k€26k▼
Taxes450/3€26k€20k▼
Remuneration and social security454/9€25k€7k▼
Other amounts payable47/48€36k€55k▲
Income statement
Code20232024
Non-recurring operating income76A-€87k
Remuneration, social security and pensions62€188k€145k▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€44k€20k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4-€402
Other operating charges640/8€3k€8k▲
Non-recurring operating charges66A-€2k
Gross operating margin9900€248k€247k▼
Operating profit (loss)9901€12k€73k▲
Financial income75/76B€106€310▲
Recurring financial income75€106€310▲
Financial charges65/66B€2k€3k▲
Recurring financial charges65€2k€3k▲
Profit (loss) for the period before taxes9903€10k€70k▲
Income taxes67/77€3k€24k▲
Profit (loss) for the period9904€7k€46k▲
Profit (loss) for the period to be appropriated9905€7k€46k▲
Appropriation of the result
Profit (loss) to be appropriated9906€165k€205k▲
Profit (loss) brought forward from the previous period14P€158k€158k=
Transfer from equity791/2€37k€55k▲
Transfer to equity691/2€7k€46k▲
To other reserves6921€7k€46k▲
Profit to be distributed694/7€37k€55k▲
Return on contributions (dividend)694€37k€55k▲
Social balance
Average headcount (FTE)90874.33.9▼