Balance sheet
Code20212022
Assets
Total assets20/58€4.80M€7.84M▲
Fixed assets21/28€3k€781k▲
Tangible fixed assets22/27€3k€781k▲
Land and buildings22-€776k
Plant, machinery and equipment23-€983
Furniture and vehicles24€3k€4k▲
Current assets29/58€4.80M€7.06M▲
Amounts receivable after more than one year29€315k€405k▲
Other amounts receivable291€315k€405k▲
Stocks and contracts in progress3€3.41M€4.12M▲
Stocks30/36€3.41M€4.06M▲
Contracts in progress37-€64k
Amounts receivable within one year40/41€1.06M€1.41M▲
Trade receivables40€4k€12k▲
Other amounts receivable41€1.06M€1.39M▲
Cash at bank and in hand54/58€474€74k▲
Deferred charges and accrued income490/1€155€1.06M▲
Equity and liabilities
Total equity and liabilities10/49€4.80M€7.84M▲
Equity10/15€1.40M€674k▼
Contributions10/11€19k€19k=
Reserves13€750k€733k▼
Non-distributable reserves130/1€2k€2k=
Reserves not available under the articles1311€2k€2k=
Tax-exempt reserves132€737k€720k▼
Distributable reserves133€11k€11k=
Profit (loss) carried forward14€628k€-77k▼
Provisions and deferred taxes16€184k€180k▼
Deferred taxes168€184k€180k▼
Amounts payable17/49€3.22M€6.99M▲
Amounts payable after more than one year17€407k€407k=
Financial debts170/4€400k€400k=
Other amounts payable178/9€7k€7k=
Amounts payable within one year42/48€2.78M€3.69M▲
Financial debts43€2.47M€3.55M▲
Credit institutions430/8€2.47M€3.55M▲
Trade debts44€187k€17k▼
Suppliers440/4€187k€17k▼
Advances received on contracts in progress46-€3k
Taxes, remuneration and social security45€116k€118k▲
Taxes450/3€112k€110k▼
Remuneration and social security454/9€4k€8k▲
Other amounts payable47/48€6k€51▼
Accrued charges and deferred income492/3€32k€2.89M▲
Income statement
Code20212022
Remuneration, social security and pensions62€14k€77k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€800€5k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4-€3k
Provisions for liabilities and charges: additions (uses and reversals)635/8-€6k
Other operating charges640/8€36k€204k▲
Gross operating margin9900€-42k€-275k▼
Operating profit (loss)9901€-93k€-568k▼
Financial income75/76B€1€68▲
Recurring financial income75€1€68▲
Financial charges65/66B€57k€158k▲
Recurring financial charges65€57k€158k▲
Profit (loss) for the period before taxes9903€-151k€-726k▼
Transfer from deferred taxes780€128k€4k▼
Income taxes67/77€109k€727▼
Profit (loss) for the period9904€-132k€-722k▼
Transfer from tax-exempt reserves789€514k€17k▼
Profit (loss) for the period to be appropriated9905€382k€-705k▼
Appropriation of the result
Profit (loss) to be appropriated9906€628k€-77k▼
Profit (loss) brought forward from the previous period14P€246k€628k▲