Balance sheet
Code20232024
Assets
Total assets20/58€16.78M€17.07M▲
Fixed assets21/28€11.21M€10.33M▼
Tangible fixed assets22/27€11.21M€10.33M▼
Land and buildings22€11.07M€10.21M▼
Plant, machinery and equipment23€131k€117k▼
Furniture and vehicles24€7k€5k▼
Current assets29/58€5.57M€6.74M▲
Stocks and contracts in progress3€0-
Amounts receivable within one year40/41€5.46M€6.65M▲
Trade receivables40€186k€216k▲
Other amounts receivable41€5.28M€6.43M▲
Cash at bank and in hand54/58€2k€552▼
Deferred charges and accrued income490/1€108k€94k▼
Equity and liabilities
Total equity and liabilities10/49€16.78M€17.07M▲
Equity10/15€4.19M€4.27M▲
Contributions10/11€2.54M€2.54M=
Capital10€2.25M€2.25M=
Issued capital100€2.25M€2.25M=
Outside capital11€291k€291k=
Share premium1100/10€291k€291k=
Reserves13€1.91M€1.80M▼
Non-distributable reserves130/1€225k€225k=
Legal reserve130€225k€225k=
Tax-exempt reserves132€1.68M€1.58M▼
Profit (loss) carried forward14€-266k€-77k▲
Provisions and deferred taxes16€610k€575k▼
Provisions for liabilities and charges160/5€49k€49k=
Other liabilities and charges164/5€49k€49k=
Deferred taxes168€561k€526k▼
Amounts payable17/49€11.99M€12.22M▲
Amounts payable after more than one year17€10.74M€9.59M▼
Financial debts170/4€10.73M€9.59M▼
Credit institutions173€10.73M-
Other amounts payable178/9€5k€5k▲
Amounts payable within one year42/48€1.18M€2.55M▲
Current portion of amounts payable after more than one year42€956k€1.15M▲
Financial debts43€35k€1.25M▲
Credit institutions430/8€35k€1.25M▲
Trade debts44€171k€124k▼
Suppliers440/4€171k€124k▼
Taxes, remuneration and social security45€21k€23k▲
Taxes450/3€21k€23k▲
Other amounts payable47/48€1k€13k▲
Accrued charges and deferred income492/3€67k€81k▲
Income statement
Code20232024
Operating income70/76A€2.19M-
Turnover70€1.87M-
Other operating income74€29k-
Non-recurring operating income76A€295k€0▼
Operating charges60/66A€1.59M-
Services and other goods61€436k-
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€957k€963k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-170k€0▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€0-
Other operating charges640/8€357k€189k▼
Non-recurring operating charges66A€6k€0▼
Gross operating margin9900-€1.42M
Operating profit (loss)9901€607k€265k▼
Financial income75/76B€140k€173k▲
Recurring financial income75€140k€173k▲
Income from current assets751€140k-
Other financial income752/9€0-
Non-recurring financial income76B€0-
Financial charges65/66B€684k€390k▼
Recurring financial charges65€684k€390k▼
Debt charges650€352k-
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651€0-
Other financial charges652/9€332k-
Non-recurring financial charges66B€0-
Profit (loss) for the period before taxes9903€63k€48k▼
Transfer from deferred taxes780€35k€35k=
Profit (loss) for the period9904€98k€83k▼
Transfer from tax-exempt reserves789€106k€106k=
Profit (loss) for the period to be appropriated9905€204k€190k▼
Appropriation of the result
Profit (loss) to be appropriated9906€-266k€-77k▲
Profit (loss) brought forward from the previous period14P€-471k€-266k▲
Social balance
Average headcount (FTE)9087-0.0