Balance sheet
Code20232024
Assets
Total assets20/58€3.30M€3.30M=
Fixed assets21/28€1.35M€1.39M▲
Intangible fixed assets21€1.08M€1.07M▼
Tangible fixed assets22/27€266k€309k▲
Plant, machinery and equipment23€523€229▼
Furniture and vehicles24€266k€309k▲
Financial fixed assets28€4k€4k=
Affiliated companies280/1€4k€0▼
Participating interests280€0-
Amounts receivable281€4k€0▼
Other financial fixed assets284/8-€4k
Amounts receivable and cash guarantees285/8-€4k
Current assets29/58€1.96M€1.91M▼
Amounts receivable within one year40/41€1.43M€1.58M▲
Trade receivables40€1.43M€1.58M▲
Cash at bank and in hand54/58€516k€307k▼
Deferred charges and accrued income490/1€13k€31k▲
Equity and liabilities
Total equity and liabilities10/49€3.30M€3.30M=
Equity10/15€282k€184k▼
Contributions10/11€63k€63k=
Capital10€63k€63k=
Issued capital100€63k€63k=
Reserves13€49k€49k=
Non-distributable reserves130/1€6k€6k=
Legal reserve130€6k€6k=
Distributable reserves133€43k€43k=
Profit (loss) carried forward14€171k€72k▼
Provisions and deferred taxes16€56k-
Provisions for liabilities and charges160/5€56k-
Other liabilities and charges164/5€56k-
Amounts payable17/49€2.96M€3.12M▲
Amounts payable after more than one year17€135k€132k▼
Financial debts170/4€135k€132k▼
Credit institutions173€135k€132k▼
Amounts payable within one year42/48€2.83M€2.98M▲
Current portion of amounts payable after more than one year42€86k€107k▲
Trade debts44€485k€737k▲
Suppliers440/4€485k€737k▲
Taxes, remuneration and social security45€716k€547k▼
Taxes450/3€342k€124k▼
Remuneration and social security454/9€374k€422k▲
Other amounts payable47/48€1.54M€1.59M▲
Income statement
Code20232024
Operating income70/76A€6.03M€6.50M▲
Turnover70€5.91M€6.38M▲
Other operating income74€117k€124k▲
Non-recurring operating income76A€3k€1k▼
Operating charges60/66A€5.93M€6.51M▲
Goods for resale, raw materials and consumables60€10k€5k▼
Purchases600/8€10k€5k▼
Services and other goods61€3.13M€3.62M▲
Remuneration, social security and pensions62€2.49M€2.56M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€246k€266k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-17k€-4k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€56k-
Other operating charges640/8€11k€10k▼
Non-recurring operating charges66A€5k€58k▲
Operating profit (loss)9901€102k€-8k▼
Financial income75/76B€706€2k▲
Recurring financial income75€706€2k▲
Other financial income752/9€706€2k▲
Financial charges65/66B€17k€21k▲
Recurring financial charges65€17k€21k▲
Debt charges650€16k€20k▲
Other financial charges652/9€1k€864▼
Profit (loss) for the period before taxes9903€86k€-27k▼
Income taxes67/77€60k€71k▲
Taxes670/3€60k€71k▲
Profit (loss) for the period9904€26k€-99k▼
Profit (loss) for the period to be appropriated9905€26k€-99k▼
Appropriation of the result
Profit (loss) to be appropriated9906€171k€72k▼
Profit (loss) brought forward from the previous period14P€145k€171k▲
Social balance
Average headcount (FTE)908736.934.3▼