Balance sheet
Code20232024
Assets
Total assets20/58€2.13M€2.25M▲
Fixed assets21/28€243k€237k▼
Tangible fixed assets22/27€243k€237k▼
Land and buildings22€170k€133k▼
Plant, machinery and equipment23-€3k
Furniture and vehicles24€74k€101k▲
Current assets29/58€1.89M€2.01M▲
Stocks and contracts in progress3€1.69M€1.80M▲
Stocks30/36€1.69M€1.80M▲
Amounts receivable within one year40/41€184k€178k▼
Trade receivables40€15k€76k▲
Other amounts receivable41€169k€102k▼
Cash at bank and in hand54/58€10k€24k▲
Deferred charges and accrued income490/1€7k€13k▲
Equity and liabilities
Total equity and liabilities10/49€2.13M€2.25M▲
Equity10/15€486k€588k▲
Contributions10/11€68k€68k=
Reserves13€418k€520k▲
Tax-exempt reserves132€10k€7k▼
Distributable reserves133€408k€513k▲
Provisions and deferred taxes16€5k€4k▼
Deferred taxes168€5k€4k▼
Amounts payable17/49€1.64M€1.66M▲
Amounts payable after more than one year17€162k€312k▲
Financial debts170/4€162k€298k▲
Other amounts payable178/9-€15k
Amounts payable within one year42/48€1.48M€1.35M▼
Current portion of amounts payable after more than one year42€41k€136k▲
Financial debts43€347k€118k▼
Credit institutions430/8€347k€118k▼
Trade debts44€949k€857k▼
Suppliers440/4€949k€857k▼
Advances received on contracts in progress46€64k-
Taxes, remuneration and social security45€78k€201k▲
Taxes450/3€37k€130k▲
Remuneration and social security454/9€41k€71k▲
Other amounts payable47/48-€35k
Accrued charges and deferred income492/3-€688
Income statement
Code20232024
Non-recurring operating income76A€6k-
Remuneration, social security and pensions62€599k€530k▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€86k€77k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€35k€-9k▼
Other operating charges640/8€37k€19k▼
Non-recurring operating charges66A€14k-
Gross operating margin9900€764k€850k▲
Operating profit (loss)9901€-7k€234k▲
Financial income75/76B€3k€2k▼
Recurring financial income75€3k€2k▼
Non-recurring financial income76B€0-
Financial charges65/66B€136k€74k▼
Recurring financial charges65€136k€74k▼
Profit (loss) for the period before taxes9903€-140k€163k▲
Transfer from deferred taxes780€2k€1k▼
Income taxes67/77€970€28k▲
Profit (loss) for the period9904€-139k€137k▲
Transfer from tax-exempt reserves789€4k€3k▼
Profit (loss) for the period to be appropriated9905€-135k€140k▲
Appropriation of the result
Profit (loss) to be appropriated9906€101k€140k▲
Profit (loss) brought forward from the previous period14P€236k-
Transfer to equity691/2€101k€105k▲
To other reserves6921€101k€105k▲
Profit to be distributed694/7-€35k
Return on contributions (dividend)694-€35k
Social balance
Average headcount (FTE)90876.27.3▲