Balance sheet
Code20232024
Assets
Total assets20/58€22.50M€16.29M▼
Fixed assets21/28€691k€675k▼
Intangible fixed assets21€434k€370k▼
Tangible fixed assets22/27€98k€149k▲
Plant, machinery and equipment23€2k€31k▲
Furniture and vehicles24€86k€111k▲
Other tangible fixed assets26€10k€8k▼
Financial fixed assets28€159k€156k▼
Affiliated companies280/1€156k€156k=
Participating interests280€156k€156k=
Companies linked by participating interests282/3€3k-
Participating interests282€3k-
Other financial fixed assets284/8€225€225=
Amounts receivable and cash guarantees285/8€225€225=
Current assets29/58€21.81M€15.61M▼
Stocks and contracts in progress3€10.55M€6.23M▼
Stocks30/36€10.55M€6.23M▼
Goods purchased for resale34€10.55M€6.23M▼
Amounts receivable within one year40/41€10.23M€8.27M▼
Trade receivables40€6.88M€4.50M▼
Other amounts receivable41€3.35M€3.76M▲
Cash at bank and in hand54/58€866k€1.09M▲
Deferred charges and accrued income490/1€169k€30k▼
Equity and liabilities
Total equity and liabilities10/49€22.50M€16.29M▼
Equity10/15€6.31M€2.52M▼
Contributions10/11€350k€350k=
Capital10€350k€350k=
Issued capital100€350k€350k=
Reserves13€4.71M€4.71M=
Non-distributable reserves130/1€35k€35k=
Legal reserve130€35k€35k=
Tax-exempt reserves132€17k€17k=
Distributable reserves133€4.66M€4.66M=
Profit (loss) carried forward14€1.25M€-2.54M▼
Provisions and deferred taxes16€490k-
Provisions for liabilities and charges160/5€490k-
Other liabilities and charges164/5€490k-
Amounts payable17/49€15.70M€13.77M▼
Amounts payable after more than one year17€449k€1.46M▲
Financial debts170/4€182k€1.46M▲
Credit institutions173€182k€1.46M▲
Other amounts payable178/9€267k-
Amounts payable within one year42/48€15.25M€12.28M▼
Current portion of amounts payable after more than one year42€4.23M€3.15M▼
Financial debts43€6.40M€5.40M▼
Credit institutions430/8€6.40M€5.40M▼
Trade debts44€3.64M€2.88M▼
Suppliers440/4€3.64M€2.88M▼
Taxes, remuneration and social security45€366k€116k▼
Taxes450/3€270k€41k▼
Remuneration and social security454/9€96k€75k▼
Other amounts payable47/48€612k€733k▲
Accrued charges and deferred income492/3€1k€32k▲
Income statement
Code20232024
Operating income70/76A€22.02M€16.10M▼
Turnover70€21.82M€15.93M▼
Other operating income74€204k€166k▼
Operating charges60/66A€21.99M€19.49M▼
Goods for resale, raw materials and consumables60€14.45M€11.01M▼
Purchases600/8€13.21M€6.79M▼
Change in stocks: decrease (increase)609€1.23M€4.23M▲
Services and other goods61€6.50M€6.99M▲
Remuneration, social security and pensions62€995k€1.06M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€276k€133k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-87k€96k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€-152k€-490k▼
Other operating charges640/8€10k€102k▲
Non-recurring operating charges66A-€585k
Operating profit (loss)9901€36k€-3.39M▼
Financial income75/76B€896k€359k▼
Recurring financial income75€896k€359k▼
Other financial income752/9€896k€359k▼
Financial charges65/66B€1.32M€753k▼
Recurring financial charges65€1.10M€751k▼
Debt charges650€531k€499k▼
Other financial charges652/9€572k€252k▼
Non-recurring financial charges66B€220k€3k▼
Profit (loss) for the period before taxes9903€-392k€-3.79M▼
Income taxes67/77€261€1k▲
Taxes670/3€1k€1k▼
Tax adjustments and reversals of tax provisions77€1k-
Profit (loss) for the period9904€-392k€-3.79M▼
Profit (loss) for the period to be appropriated9905€-392k€-3.79M▼
Appropriation of the result
Profit (loss) to be appropriated9906€1.25M€-2.54M▼
Profit (loss) brought forward from the previous period14P€1.64M€1.25M▼
Social balance
Average headcount (FTE)908715.313.2▼