Balance sheet
Code20222023
Assets
Total assets20/58€1.90M€1.41M▼
Fixed assets21/28€771k€743k▼
Intangible fixed assets21€71k€62k▼
Tangible fixed assets22/27€692k€674k▼
Plant, machinery and equipment23€533k€536k▲
Furniture and vehicles24€27k€18k▼
Other tangible fixed assets26€132k€119k▼
Financial fixed assets28€8k€7k▼
Current assets29/58€1.13M€668k▼
Stocks and contracts in progress3€341k€200k▼
Stocks30/36€341k€200k▼
Amounts receivable within one year40/41€697k€465k▼
Trade receivables40€522k€366k▼
Other amounts receivable41€175k€99k▼
Cash at bank and in hand54/58€88k€1k▼
Deferred charges and accrued income490/1€117€921▲
Equity and liabilities
Total equity and liabilities10/49€1.90M€1.41M▼
Equity10/15€822k€173k▼
Contributions10/11€912k€912k=
Capital10€912k€912k=
Issued capital100€912k€912k=
Profit (loss) carried forward14€-90k€-739k▼
Provisions and deferred taxes16€91k-
Provisions for liabilities and charges160/5€91k-
Other liabilities and charges164/5€91k-
Amounts payable17/49€985k€1.24M▲
Amounts payable after more than one year17€291k€358k▲
Financial debts170/4€291k€358k▲
Amounts payable within one year42/48€694k€874k▲
Current portion of amounts payable after more than one year42€109k€81k▼
Financial debts43€321k€470k▲
Credit institutions430/8€321k€470k▲
Trade debts44€149k€250k▲
Suppliers440/4€149k€250k▲
Taxes, remuneration and social security45€41k€70k▲
Taxes450/3€2k€13k▲
Remuneration and social security454/9€39k€57k▲
Other amounts payable47/48€74k€3k▼
Accrued charges and deferred income492/3-€6k
Income statement
Code20222023
Non-recurring operating income76A-€14k
Remuneration, social security and pensions62€271k€327k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€65k€118k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4-€4k
Other operating charges640/8€3k€9k▲
Non-recurring operating charges66A€91k-
Gross operating margin9900€356k€-161k▼
Operating profit (loss)9901€-74k€-619k▼
Financial income75/76B€3k€34▼
Recurring financial income75€3€34▲
Non-recurring financial income76B€3k-
Financial charges65/66B€16k€30k▲
Recurring financial charges65€16k€30k▲
Profit (loss) for the period before taxes9903€-86k€-649k▼
Income taxes67/77€642€61▼
Profit (loss) for the period9904€-87k€-649k▼
Profit (loss) for the period to be appropriated9905€-87k€-649k▼
Appropriation of the result
Profit (loss) to be appropriated9906€-90k€-739k▼
Profit (loss) brought forward from the previous period14P€-3k€-90k▼
Social balance
Average headcount (FTE)9087-8.0