Balance sheet
Code20232024
Assets
Total assets20/58€3.20M€2.11M▼
Formation expenses20€153k€117k▼
Fixed assets21/28€2.77M€1.76M▼
Intangible fixed assets21€2.73M€1.73M▼
Tangible fixed assets22/27€35k€22k▼
Plant, machinery and equipment23€62€0▼
Furniture and vehicles24€2k€270▼
Other tangible fixed assets26€33k€22k▼
Financial fixed assets28€5k€7k▲
Other financial fixed assets284/8-€7k
Amounts receivable and cash guarantees285/8-€7k
Current assets29/58€281k€232k▼
Stocks and contracts in progress3€27k€6k▼
Stocks30/36€27k€6k▼
Goods purchased for resale34-€6k
Amounts receivable within one year40/41€201k€216k▲
Trade receivables40€162k€152k▼
Other amounts receivable41€39k€64k▲
Cash at bank and in hand54/58€27k€9k▼
Deferred charges and accrued income490/1€27k€356▼
Equity and liabilities
Total equity and liabilities10/49€3.20M€2.11M▼
Equity10/15€-19.81M€1.52M▲
Contributions10/11€2.34M€10.62M▲
Capital10€2.33M€10.60M▲
Issued capital100€2.33M€10.60M▲
Outside capital11€19k€19k=
Share premium1100/10€19k€19k=
Reserves13€2k€2k=
Non-distributable reserves130/1€2k€2k=
Legal reserve130€2k€2k=
Profit (loss) carried forward14€-22.16M€-9.10M▲
Amounts payable17/49€23.02M€582k▼
Amounts payable after more than one year17€21.67M€237k▼
Financial debts170/4€21.67M€237k▼
Other loans174-€237k
Amounts payable within one year42/48€1.30M€305k▼
Current portion of amounts payable after more than one year42€0-
Trade debts44€1.29M€289k▼
Suppliers440/4€1.29M€289k▼
Taxes, remuneration and social security45€15k€17k▲
Taxes450/3€335€353▲
Remuneration and social security454/9€15k€16k▲
Accrued charges and deferred income492/3€40k€40k=
Income statement
Code20232024
Operating income70/76A-€1.05M
Turnover70-€1.05M
Other operating income74-€3k
Non-recurring operating income76A€0-
Operating charges60/66A-€1.31M
Goods for resale, raw materials and consumables60-€6k
Purchases600/8-€6k
Change in stocks: decrease (increase)609-€573
Services and other goods61-€104k
Remuneration, social security and pensions62€299k€107k▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€1.30M€725k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4-€19k
Other operating charges640/8€266€24k▲
Non-recurring operating charges66A€3.40M€324k▼
Gross operating margin9900€-1.81M-
Operating profit (loss)9901€-6.81M€-257k▲
Financial income75/76B€3k€2k▼
Recurring financial income75€3k€2k▼
Income from financial fixed assets750-€0
Other financial income752/9-€2k
Financial charges65/66B€1.48M€556k▼
Recurring financial charges65€1.20M€556k▼
Debt charges650-€545k
Other financial charges652/9-€10k
Non-recurring financial charges66B€280k€0▼
Profit (loss) for the period before taxes9903€-8.28M€-811k▲
Income taxes67/77€335€-59▼
Taxes670/3-€276
Tax adjustments and reversals of tax provisions77-€335
Profit (loss) for the period9904€-8.28M€-811k▲
Profit (loss) for the period to be appropriated9905€-8.28M€-811k▲
Appropriation of the result
Profit (loss) to be appropriated9906€-22.16M€-22.97M▼
Profit (loss) brought forward from the previous period14P€-13.88M€-22.16M▼
Transfer from equity791/2-€13.88M
From contributions791-€13.88M
Social balance
Average headcount (FTE)90874.02.5▼