Balance sheet
Code20222023
Assets
Total assets20/58€3.50M€2.98M▼
Fixed assets21/28€170k€105k▼
Tangible fixed assets22/27€168k€103k▼
Plant, machinery and equipment23€146k€98k▼
Furniture and vehicles24€22k€6k▼
Leasing and similar rights25€715€0▼
Financial fixed assets28€2k€2k=
Current assets29/58€3.33M€2.88M▼
Stocks and contracts in progress3€2.69M€2.52M▼
Stocks30/36€2.69M€2.52M▼
Amounts receivable within one year40/41€592k€335k▼
Trade receivables40€571k€322k▼
Other amounts receivable41€21k€13k▼
Cash at bank and in hand54/58€38k€14k▼
Deferred charges and accrued income490/1€12k€13k▲
Equity and liabilities
Total equity and liabilities10/49€3.50M€2.98M▼
Equity10/15€1.26M€1.50M▲
Contributions10/11€400k€400k=
Reserves13€864k€1.07M▲
Non-distributable reserves130/1€40k€0▼
Reserves not available under the articles1311€40k€0▼
Tax-exempt reserves132€24k€24k=
Distributable reserves133€800k€1.05M▲
Profit (loss) carried forward14€704€28k▲
Amounts payable17/49€2.23M€1.48M▼
Amounts payable after more than one year17€5k€0▼
Financial debts170/4€5k€0▼
Amounts payable within one year42/48€2.22M€1.48M▼
Current portion of amounts payable after more than one year42€199k€122k▼
Financial debts43€700k€400k▼
Credit institutions430/8€700k€400k▼
Trade debts44€562k€323k▼
Suppliers440/4€562k€323k▼
Taxes, remuneration and social security45€150k€130k▼
Taxes450/3€13k€36k▲
Remuneration and social security454/9€136k€94k▼
Other amounts payable47/48€614k€500k▼
Accrued charges and deferred income492/3€4k€6k▲
Income statement
Code20222023
Non-recurring operating income76A€6k€22k▲
Remuneration, social security and pensions62€799k€779k▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€73k€37k▼
Other operating charges640/8€25k€29k▲
Non-recurring operating charges66A€11k€0▼
Gross operating margin9900€1.26M€1.17M▼
Operating profit (loss)9901€352k€325k▼
Financial income75/76B€33k€23k▼
Recurring financial income75€33k€23k▼
Financial charges65/66B€20k€21k▲
Recurring financial charges65€20k€21k▲
Profit (loss) for the period before taxes9903€365k€327k▼
Income taxes67/77€96k€90k▼
Profit (loss) for the period9904€269k€237k▼
Profit (loss) for the period to be appropriated9905€269k€237k▼
Appropriation of the result
Profit (loss) to be appropriated9906€276k€238k▼
Profit (loss) brought forward from the previous period14P€7k€704▼
Transfer to equity691/2€275k€210k▼
To other reserves6921€275k€210k▼
Social balance
Average headcount (FTE)908713.112.0▼