Balance sheet
Code20232024
Assets
Total assets20/58€4.24M€4.22M▼
Fixed assets21/28€1.70M€338k▼
Intangible fixed assets21€56k€36k▼
Tangible fixed assets22/27€1.63M€288k▼
Land and buildings22€1.25M€17k▼
Plant, machinery and equipment23€249k€163k▼
Furniture and vehicles24€18k€9k▼
Leasing and similar rights25€120k€100k▼
Financial fixed assets28€7k€14k▲
Current assets29/58€2.54M€3.88M▲
Stocks and contracts in progress3€1.51M€1.50M▼
Stocks30/36€1.51M€1.50M▼
Amounts receivable within one year40/41€907k€1.66M▲
Trade receivables40€596k€1.29M▲
Other amounts receivable41€311k€363k▲
Current investments50/53-€607k
Cash at bank and in hand54/58€71k€107k▲
Deferred charges and accrued income490/1€53k€15k▼
Equity and liabilities
Total equity and liabilities10/49€4.24M€4.22M▼
Equity10/15€1.51M€1.18M▼
Contributions10/11€856k€856k=
Capital10€856k€856k=
Issued capital100€856k€856k=
Revaluation surpluses12€1.20M-
Reserves13€306k€1.36M▲
Non-distributable reserves130/1€25k€25k=
Legal reserve130€25k€25k=
Tax-exempt reserves132€10k€1.06M▲
Distributable reserves133€271k€271k=
Profit (loss) carried forward14€-858k€-1.03M▼
Investment grants15€1k-
Provisions and deferred taxes16-€350k
Deferred taxes168-€350k
Amounts payable17/49€2.73M€2.69M▼
Amounts payable after more than one year17€764k€564k▼
Financial debts170/4€764k€564k▼
Amounts payable within one year42/48€1.92M€2.13M▲
Current portion of amounts payable after more than one year42€290k€221k▼
Financial debts43€790k€869k▲
Credit institutions430/8€790k€869k▲
Trade debts44€529k€755k▲
Suppliers440/4€529k€755k▲
Advances received on contracts in progress46€3k-
Taxes, remuneration and social security45€156k€163k▲
Taxes450/3€57k€58k▲
Remuneration and social security454/9€99k€105k▲
Other amounts payable47/48€155k€118k▼
Accrued charges and deferred income492/3€43k-
Income statement
Code20232024
Turnover70€3.95M€4.10M▲
Goods, raw materials, services and sundry goods60/61€2.64M€2.89M▲
Remuneration, social security and pensions62€1.02M€1.11M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€206k€146k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€18k-
Other operating charges640/8€19k€33k▲
Gross operating margin9900€1.31M€1.21M▼
Operating profit (loss)9901€43k€-79k▼
Financial income75/76B€10k€1.41M▲
Recurring financial income75€5k€10k▲
Non-recurring financial income76B€5k€1.40M▲
Financial charges65/66B€144k€102k▼
Recurring financial charges65€80k€72k▼
Non-recurring financial charges66B€64k€30k▼
Profit (loss) for the period before taxes9903€-91k€1.23M▲
Transfer to deferred taxes680-€350k
Income taxes67/77-€2k
Profit (loss) for the period9904€-91k€879k▲
Transfer to tax-exempt reserves689-€1.05M
Profit (loss) for the period to be appropriated9905€-91k€-172k▼
Appropriation of the result
Profit (loss) to be appropriated9906€-858k€-1.03M▼
Profit (loss) brought forward from the previous period14P€-768k€-858k▼
Social balance
Average headcount (FTE)908713.214.1▲