Balance sheet
Code20232024
Assets
Total assets20/58€744k€777k▲
Fixed assets21/28€102k€143k▲
Intangible fixed assets21€3k€4k▲
Tangible fixed assets22/27€99k€140k▲
Land and buildings22€56k€66k▲
Plant, machinery and equipment23€4k€3k▼
Furniture and vehicles24€33k€65k▲
Other tangible fixed assets26€6k€5k▼
Current assets29/58€642k€634k▼
Amounts receivable after more than one year29€12k€8k▼
Other amounts receivable291€12k€8k▼
Stocks and contracts in progress3€112k€60k▼
Stocks30/36€112k€60k▼
Amounts receivable within one year40/41€230k€147k▼
Trade receivables40€187k€126k▼
Other amounts receivable41€43k€21k▼
Cash at bank and in hand54/58€282k€414k▲
Deferred charges and accrued income490/1€7k€6k▼
Equity and liabilities
Total equity and liabilities10/49€744k€777k▲
Equity10/15€458k€573k▲
Contributions10/11€20k€20k=
Reserves13€436k€552k▲
Non-distributable reserves130/1€8k€0▼
Reserves not available under the articles1311€8k€0▼
Distributable reserves133€428k€552k▲
Profit (loss) carried forward14€2k€2k=
Provisions and deferred taxes16€51k€51k=
Provisions for liabilities and charges160/5€51k€51k=
Pensions and similar obligations160€51k€51k=
Amounts payable17/49€235k€153k▼
Amounts payable after more than one year17€5k€0▼
Financial debts170/4€5k€0▼
Amounts payable within one year42/48€230k€153k▼
Current portion of amounts payable after more than one year42€15k€5k▼
Financial debts43€8k€7k▼
Credit institutions430/8€184€300▲
Other loans439€8k€7k▼
Trade debts44€90k€42k▼
Suppliers440/4€90k€42k▼
Taxes, remuneration and social security45€117k€71k▼
Taxes450/3€92k€46k▼
Remuneration and social security454/9€25k€25k▼
Other amounts payable47/48€0€27k▲
Accrued charges and deferred income492/3€0-
Income statement
Code20232024
Non-recurring operating income76A€0€3k▲
Remuneration, social security and pensions62€214k€207k▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€33k€28k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4-€20k
Other operating charges640/8€10k€9k▼
Gross operating margin9900€382k€460k▲
Operating profit (loss)9901€125k€196k▲
Financial income75/76B€3k€11k▲
Recurring financial income75€3k€11k▲
Financial charges65/66B€3k€2k▼
Recurring financial charges65€3k€2k▼
Profit (loss) for the period before taxes9903€125k€204k▲
Income taxes67/77€31k€61k▲
Profit (loss) for the period9904€94k€144k▲
Profit (loss) for the period to be appropriated9905€94k€144k▲
Appropriation of the result
Profit (loss) to be appropriated9906€96k€145k▲
Profit (loss) brought forward from the previous period14P€2k€2k=
Transfer from equity791/2€41k€18k▼
Transfer to equity691/2€94k€134k▲
To other reserves6921€94k€134k▲
Profit to be distributed694/7€41k€28k▼
Return on contributions (dividend)694€41k€18k▼
Directors or managers695-€10k
Social balance
Average headcount (FTE)90877.97.4▼