Balance sheet
Code20222023
Assets
Total assets20/58€7.97M€7.94M▼
Fixed assets21/28€1.74M€897k▼
Intangible fixed assets21€177k€85k▼
Tangible fixed assets22/27€1.02M€810k▼
Plant, machinery and equipment23€8k€7k▼
Furniture and vehicles24€16k€12k▼
Leasing and similar rights25€406k€330k▼
Other tangible fixed assets26€590k€461k▼
Financial fixed assets28€542k€2k▼
Companies linked by participating interests282/3€541k€0▼
Amounts receivable283€541k€0▼
Other financial fixed assets284/8€2k€2k=
Amounts receivable and cash guarantees285/8€2k€2k=
Current assets29/58€6.23M€7.04M▲
Stocks and contracts in progress3€1.74M€2.22M▲
Stocks30/36€1.74M€2.22M▲
Goods purchased for resale34€1.74M€2.22M▲
Amounts receivable within one year40/41€2.97M€3.06M▲
Trade receivables40€2.87M€3.04M▲
Other amounts receivable41€101k€20k▼
Cash at bank and in hand54/58€511k€625k▲
Deferred charges and accrued income490/1€1.01M€1.14M▲
Equity and liabilities
Total equity and liabilities10/49€7.97M€7.94M▼
Equity10/15€1.64M€1.28M▼
Contributions10/11€1.40M€1.40M=
Capital10€1.40M€1.40M=
Issued capital100€1.40M€1.40M=
Reserves13€480k€480k=
Non-distributable reserves130/1€140k€140k=
Legal reserve130€140k€140k=
Distributable reserves133€340k€340k=
Profit (loss) carried forward14€-241k€-604k▼
Amounts payable17/49€6.33M€6.67M▲
Amounts payable after more than one year17€239k€188k▼
Financial debts170/4€239k€188k▼
Leasing and similar obligations172€239k€188k▼
Amounts payable within one year42/48€6.09M€6.48M▲
Current portion of amounts payable after more than one year42€181k€147k▼
Financial debts43€1.92M€1.92M=
Credit institutions430/8€1.92M€1.92M=
Trade debts44€3.61M€4.07M▲
Suppliers440/4€3.61M€4.07M▲
Taxes, remuneration and social security45€385k€322k▼
Taxes450/3€160k€81k▼
Remuneration and social security454/9€224k€241k▲
Other amounts payable47/48-€22k
Income statement
Code20222023
Operating income70/76A€23.89M€24.49M▲
Turnover70€23.77M€24.31M▲
Other operating income74€123k€161k▲
Non-recurring operating income76A-€21k
Operating charges60/66A€23.82M€24.76M▲
Goods for resale, raw materials and consumables60€18.95M€19.90M▲
Purchases600/8€19.09M€20.38M▲
Change in stocks: decrease (increase)609€-141k€-484k▼
Services and other goods61€2.33M€1.97M▼
Remuneration, social security and pensions62€2.03M€2.39M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€436k€419k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€65k€11k▼
Other operating charges640/8€13k€75k▲
Non-recurring operating charges66A-€2k
Operating profit (loss)9901€72k€-270k▼
Financial income75/76B€23k€31k▲
Recurring financial income75€23k€31k▲
Income from financial fixed assets750-€24k
Income from current assets751€23k-
Other financial income752/9€733€6k▲
Financial charges65/66B€115k€124k▲
Recurring financial charges65€115k€124k▲
Debt charges650€79k€81k▲
Other financial charges652/9€36k€43k▲
Profit (loss) for the period before taxes9903€-20k€-363k▼
Profit (loss) for the period9904€-20k€-363k▼
Profit (loss) for the period to be appropriated9905€-20k€-363k▼
Appropriation of the result
Profit (loss) to be appropriated9906€-241k€-604k▼
Profit (loss) brought forward from the previous period14P€-221k€-241k▼
Social balance
Average headcount (FTE)908735.134.7▼