Balance sheet
Code20222023
Assets
Total assets20/58€4.70M€4.67M▼
Fixed assets21/28€227k€179k▼
Tangible fixed assets22/27€214k€166k▼
Plant, machinery and equipment23€72k€60k▼
Furniture and vehicles24€142k€106k▼
Financial fixed assets28€13k€13k=
Other financial fixed assets284/8-€13k
Amounts receivable and cash guarantees285/8-€13k
Current assets29/58€4.47M€4.49M▲
Stocks and contracts in progress3€2.02M€1.41M▼
Stocks30/36€2.02M€1.41M▼
Goods purchased for resale34-€1.14M
Advance payments36-€267k
Amounts receivable within one year40/41€2.18M€2.15M▼
Trade receivables40€1.86M€2.08M▲
Other amounts receivable41€323k€73k▼
Cash at bank and in hand54/58€244k€927k▲
Deferred charges and accrued income490/1€26k€10k▼
Equity and liabilities
Total equity and liabilities10/49€4.70M€4.67M▼
Equity10/15€2.17M€2.78M▲
Contributions10/11€88k€88k=
Capital10€88k€88k=
Issued capital100€100k€100k=
Uncalled capital101€12k€12k=
Reserves13€528k€528k=
Non-distributable reserves130/1€10k€10k=
Legal reserve130€10k€10k=
Distributable reserves133€518k€518k=
Profit (loss) carried forward14€1.56M€2.16M▲
Amounts payable17/49€2.53M€1.89M▼
Amounts payable within one year42/48€2.52M€1.87M▼
Trade debts44€1.31M€1.58M▲
Suppliers440/4€1.31M€1.58M▲
Taxes, remuneration and social security45€58k€294k▲
Taxes450/3€14k€239k▲
Remuneration and social security454/9€44k€55k▲
Other amounts payable47/48€1.15M€0▼
Accrued charges and deferred income492/3€11k€17k▲
Income statement
Code20222023
Operating income70/76A-€10.95M
Turnover70-€10.78M
Other operating income74-€155k
Non-recurring operating income76A€12k€10k▼
Operating charges60/66A-€10.07M
Goods for resale, raw materials and consumables60-€7.58M
Purchases600/8-€7.14M
Change in stocks: decrease (increase)609-€437k
Services and other goods61-€2.05M
Remuneration, social security and pensions62€301k€379k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€27k€43k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-7k€3k▲
Other operating charges640/8€9k€7k▼
Non-recurring operating charges66A€427€10k▲
Gross operating margin9900€696k-
Operating profit (loss)9901€367k€882k▲
Financial income75/76B€85k€84k▼
Recurring financial income75€85k€84k▼
Income from current assets751-€0
Other financial income752/9-€84k
Financial charges65/66B€148k€158k▲
Recurring financial charges65€148k€158k▲
Debt charges650-€25k
Other financial charges652/9-€133k
Profit (loss) for the period before taxes9903€304k€809k▲
Income taxes67/77€94k€201k▲
Taxes670/3-€215k
Tax adjustments and reversals of tax provisions77-€14k
Profit (loss) for the period9904€210k€608k▲
Profit (loss) for the period to be appropriated9905€210k€608k▲
Appropriation of the result
Profit (loss) to be appropriated9906€1.56M€2.16M▲
Profit (loss) brought forward from the previous period14P€1.35M€1.56M▲
Social balance
Average headcount (FTE)90872.13.8▲