Balance sheet
Code20222023
Assets
Total assets20/58€550k€597k▲
Fixed assets21/28€305k€300k▼
Intangible fixed assets21€5k€3k▼
Tangible fixed assets22/27€7k€3k▼
Furniture and vehicles24€7k€3k▼
Financial fixed assets28€293k€295k▲
Current assets29/58€246k€296k▲
Stocks and contracts in progress3€133k€222k▲
Contracts in progress37€133k€222k▲
Amounts receivable within one year40/41€92k€70k▼
Trade receivables40€63k€61k▼
Other amounts receivable41€30k€9k▼
Cash at bank and in hand54/58€17k€1k▼
Deferred charges and accrued income490/1€3k€3k▼
Equity and liabilities
Total equity and liabilities10/49€550k€597k▲
Equity10/15€322k€293k▼
Contributions10/11€97k€97k=
Reserves13€471k€196k▼
Non-distributable reserves130/1€10k€10k=
Reserves not available under the articles1311€10k€10k=
Tax-exempt reserves132€7k€7k=
Distributable reserves133€455k€180k▼
Profit (loss) carried forward14€-246k€0▲
Amounts payable17/49€228k€303k▲
Amounts payable after more than one year17€111k€183k▲
Financial debts170/4€111k€183k▲
Other amounts payable178/9€0-
Amounts payable within one year42/48€117k€120k▲
Current portion of amounts payable after more than one year42€34k€63k▲
Financial debts43-€20k
Credit institutions430/8-€20k
Trade debts44€43k€7k▼
Suppliers440/4€43k€7k▼
Advances received on contracts in progress46€7k€18k▲
Taxes, remuneration and social security45€33k€6k▼
Taxes450/3€29k€164▼
Remuneration and social security454/9€4k€6k▲
Other amounts payable47/48€0€6k▲
Accrued charges and deferred income492/3€0-
Income statement
Code20222023
Non-recurring operating income76A€4k€700▼
Remuneration, social security and pensions62€23k€29k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€6k€6k=
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-696€0▲
Other operating charges640/8€5k€6k▲
Non-recurring operating charges66A-€21k
Gross operating margin9900€257k€42k▼
Operating profit (loss)9901€223k€-21k▼
Financial income75/76B€67€0▼
Recurring financial income75€67€0▼
Financial charges65/66B€24k€8k▼
Recurring financial charges65€24k€8k▼
Profit (loss) for the period before taxes9903€199k€-29k▼
Income taxes67/77€202€164▼
Profit (loss) for the period9904€199k€-29k▼
Profit (loss) for the period to be appropriated9905€199k€-29k▼
Appropriation of the result
Profit (loss) to be appropriated9906€-246k€-275k▼
Profit (loss) brought forward from the previous period14P€-444k€-246k▲
Transfer from equity791/2-€275k
Social balance
Average headcount (FTE)90870.6-