Balance sheet
Code20232024
Assets
Total assets20/58€1.55M€1.88M▲
Fixed assets21/28€74k€117k▲
Tangible fixed assets22/27€71k€114k▲
Land and buildings22€30k€30k=
Plant, machinery and equipment23€16k€17k▲
Furniture and vehicles24€24k€67k▲
Assets under construction and advance payments27€750€0▼
Financial fixed assets28€3k€3k=
Current assets29/58€1.47M€1.76M▲
Stocks and contracts in progress3€63k€122k▲
Stocks30/36€63k€122k▲
Amounts receivable within one year40/41€531k€745k▲
Trade receivables40€455k€710k▲
Other amounts receivable41€76k€35k▼
Current investments50/53€50k€50k=
Cash at bank and in hand54/58€817k€830k▲
Deferred charges and accrued income490/1€13k€18k▲
Equity and liabilities
Total equity and liabilities10/49€1.55M€1.88M▲
Equity10/15€1.14M€1.47M▲
Contributions10/11€14k€14k=
Reserves13€738k€1.07M▲
Non-distributable reserves130/1€0-
Reserves not available under the articles1311€0-
Tax-exempt reserves132€168k€0▼
Distributable reserves133€570k€1.07M▲
Profit (loss) carried forward14€384k€384k=
Amounts payable17/49€413k€413k▲
Amounts payable after more than one year17-€29k
Financial debts170/4-€29k
Amounts payable within one year42/48€412k€384k▼
Current portion of amounts payable after more than one year42-€13k
Trade debts44€146k€57k▼
Suppliers440/4€146k€57k▼
Taxes, remuneration and social security45€55k€172k▲
Taxes450/3€55k€172k▲
Remuneration and social security454/9€0-
Other amounts payable47/48€211k€142k▼
Accrued charges and deferred income492/3€378€0▼
Income statement
Code20232024
Turnover70€0€0=
Non-recurring operating income76A€0-
Goods, raw materials, services and sundry goods60/61€0€0=
Remuneration, social security and pensions62€148k€152k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€24k€28k▲
Other operating charges640/8€16k€6k▼
Non-recurring operating charges66A€764€4k▲
Gross operating margin9900€286k€752k▲
Operating profit (loss)9901€96k€561k▲
Financial income75/76B€17k€22k▲
Recurring financial income75€17k€22k▲
Financial charges65/66B€4k€6k▲
Recurring financial charges65€4k€6k▲
Profit (loss) for the period before taxes9903€109k€577k▲
Income taxes67/77€63k€206k▲
Profit (loss) for the period9904€46k€371k▲
Transfer from tax-exempt reserves789€93k€168k▲
Profit (loss) for the period to be appropriated9905€139k€540k▲
Appropriation of the result
Profit (loss) to be appropriated9906€523k€924k▲
Profit (loss) brought forward from the previous period14P€384k€384k=
Transfer from equity791/2€249k€39k▼
Transfer to equity691/2€139k€540k▲
To other reserves6921€139k€540k▲
Profit to be distributed694/7€249k€39k▼
Return on contributions (dividend)694€249k€39k▼
Social balance
Average headcount (FTE)90872.02.0=