Balance sheet
Code20202021
Assets
Total assets20/58€9.37M€8.75M▼
Fixed assets21/28€2.44M€2.47M▲
Intangible fixed assets21€119k€113k▼
Tangible fixed assets22/27€2.32M€2.35M▲
Plant, machinery and equipment23-€1.20M
Furniture and vehicles24-€86k
Leasing and similar rights25-€723k
Other tangible fixed assets26-€344k
Financial fixed assets28€535€2k▲
Other financial fixed assets284/8-€2k
Amounts receivable and cash guarantees285/8-€2k
Current assets29/58€6.94M€6.29M▼
Stocks and contracts in progress3€527k€811k▲
Stocks30/36-€811k
Raw materials and consumables30/31-€811k
Amounts receivable within one year40/41€5.58M€4.85M▼
Trade receivables40-€4.65M
Other amounts receivable41-€200k
Cash at bank and in hand54/58€608k€497k▼
Deferred charges and accrued income490/1-€123k
Equity and liabilities
Total equity and liabilities10/49€9.37M€8.75M▼
Equity10/15€699k€-311k▼
Contributions10/11-€1.20M
Reserves13€503k€18k▼
Tax-exempt reserves132-€18k
Profit (loss) carried forward14-€-1.53M
Provisions and deferred taxes16€122k€51k▼
Provisions for liabilities and charges160/5-€51k
Other liabilities and charges164/5-€51k
Amounts payable17/49€8.55M€9.01M▲
Amounts payable after more than one year17€981k€760k▼
Financial debts170/4-€760k
Subordinated loans170-€74k
Leasing and similar obligations172-€475k
Credit institutions173-€211k
Amounts payable within one year42/48€7.54M€8.23M▲
Current portion of amounts payable after more than one year42-€629k
Financial debts43-€2.82M
Credit institutions430/8-€2.82M
Trade debts44€3.62M€4.23M▲
Suppliers440/4-€4.23M
Taxes, remuneration and social security45-€546k
Taxes450/3-€59k
Remuneration and social security454/9-€487k
Accrued charges and deferred income492/3-€28k
Income statement
Code20202021
Operating income70/76A-€20.20M
Turnover70€14.93M€19.95M▲
Own construction capitalised72-€6k
Other operating income74-€244k
Non-recurring operating income76A-€613
Operating charges60/66A-€22.10M
Goods for resale, raw materials and consumables60-€14.54M
Purchases600/8-€14.83M
Change in stocks: decrease (increase)609-€-285k
Services and other goods61-€2.39M
Remuneration, social security and pensions62-€4.35M
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€698k€800k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4-€56k
Provisions for liabilities and charges: additions (uses and reversals)635/8-€-71k
Other operating charges640/8-€19k
Non-recurring operating charges66A-€5k
Operating profit (loss)9901€152k€-1.90M▼
Financial income75/76B-€7k
Recurring financial income75€15k€7k▼
Income from current assets751-€6k
Other financial income752/9-€1k
Financial charges65/66B-€112k
Recurring financial charges65€99k€112k▲
Debt charges650€83k€89k▲
Other financial charges652/9-€22k
Profit (loss) for the period before taxes9903€68k€-2.01M▼
Income taxes67/77€55k€5k▼
Taxes670/3-€5k
Profit (loss) for the period9904€13k€-2.01M▼
Profit (loss) for the period to be appropriated9905€6k€-2.01M▼
Appropriation of the result
Profit (loss) to be appropriated9906-€-2.01M
Transfer from equity791/2-€485k
From reserves792-€485k
Social balance
Average headcount (FTE)9087-68.8