Balance sheet
Code20232024
Assets
Total assets20/58€7.34M€7.69M▲
Fixed assets21/28€3.73M€2.97M▼
Intangible fixed assets21€741k€903k▲
Tangible fixed assets22/27€2.94M€1.99M▼
Land and buildings22€805k€623k▼
Plant, machinery and equipment23€453k€308k▼
Furniture and vehicles24€341k€344k▲
Leasing and similar rights25€1.02M€712k▼
Other tangible fixed assets26€11k€8k▼
Assets under construction and advance payments27€307k€0▼
Financial fixed assets28€57k€68k▲
Other financial fixed assets284/8-€68k
Amounts receivable and cash guarantees285/8-€68k
Current assets29/58€3.60M€4.73M▲
Stocks and contracts in progress3€1.09M€1.23M▲
Stocks30/36€1.09M€1.23M▲
Raw materials and consumables30/31-€899k
Finished goods33-€156k
Goods purchased for resale34-€173k
Amounts receivable within one year40/41€353k€676k▲
Trade receivables40€290k€454k▲
Other amounts receivable41€63k€222k▲
Cash at bank and in hand54/58€1.65M€2.60M▲
Deferred charges and accrued income490/1€508k€218k▼
Equity and liabilities
Total equity and liabilities10/49€7.34M€7.69M▲
Equity10/15€2.20M€2.59M▲
Contributions10/11€12.61M€12.61M=
Profit (loss) carried forward14€-10.41M€-10.02M▲
Amounts payable17/49€5.14M€5.10M▼
Amounts payable after more than one year17€1.67M€1.13M▼
Financial debts170/4€1.43M€779k▼
Leasing and similar obligations172-€342k
Credit institutions173-€437k
Other amounts payable178/9€239k€350k▲
Amounts payable within one year42/48€3.42M€3.91M▲
Current portion of amounts payable after more than one year42€740k€724k▼
Financial debts43€256k€146k▼
Other loans439€256k€146k▼
Trade debts44€1.49M€2.07M▲
Suppliers440/4€1.49M€2.07M▲
Taxes, remuneration and social security45€937k€973k▲
Taxes450/3€564k€685k▲
Remuneration and social security454/9€372k€288k▼
Accrued charges and deferred income492/3€47k€58k▲
Income statement
Code20232024
Operating income70/76A-€21.12M
Turnover70-€20.97M
Change in stocks of work in progress, finished goods and contracts in progress71-€-38k
Other operating income74-€184k
Non-recurring operating income76A€181€0▼
Operating charges60/66A-€20.30M
Goods for resale, raw materials and consumables60-€5.85M
Purchases600/8-€6.02M
Change in stocks: decrease (increase)609-€-173k
Services and other goods61-€9.99M
Remuneration, social security and pensions62€3.51M€3.01M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€974k€1.07M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4-€3k
Other operating charges640/8€47k€74k▲
Non-recurring operating charges66A€33k€307k▲
Gross operating margin9900€4.30M-
Operating profit (loss)9901€-266k€815k▲
Financial income75/76B€855€10k▲
Recurring financial income75€855€10k▲
Income from current assets751-€9k
Other financial income752/9-€1k
Financial charges65/66B€391k€431k▲
Recurring financial charges65€391k€431k▲
Debt charges650-€64k
Other financial charges652/9-€368k
Profit (loss) for the period before taxes9903€-657k€395k▲
Income taxes67/77€3k€3k▼
Taxes670/3-€3k
Tax adjustments and reversals of tax provisions77-€4
Profit (loss) for the period9904€-660k€392k▲
Profit (loss) for the period to be appropriated9905€-660k€392k▲
Appropriation of the result
Profit (loss) to be appropriated9906€-10.41M€-10.02M▲
Profit (loss) brought forward from the previous period14P€-9.75M€-10.41M▼
Social balance
Average headcount (FTE)908752.042.0▼