Balance sheet
Code20222023
Assets
Total assets20/58€42.40M€44.89M▲
Fixed assets21/28€9.40M€11.72M▲
Intangible fixed assets21€5.63M€6.99M▲
Tangible fixed assets22/27€3.71M€4.67M▲
Land and buildings22€3.48M€4.48M▲
Furniture and vehicles24€201k€160k▼
Other tangible fixed assets26€30k€33k▲
Financial fixed assets28€57k€60k▲
Affiliated companies280/1€1€1=
Participating interests280€1€1=
Other financial fixed assets284/8€57k€60k▲
Amounts receivable and cash guarantees285/8€57k€60k▲
Current assets29/58€33.00M€33.17M▲
Amounts receivable after more than one year29€1.20M€1.20M▼
Other amounts receivable291€1.20M€1.20M▼
Stocks and contracts in progress3€4k-
Stocks30/36€4k-
Goods purchased for resale34€4k-
Amounts receivable within one year40/41€22.16M€24.77M▲
Trade receivables40€20.03M€22.13M▲
Other amounts receivable41€2.12M€2.65M▲
Current investments50/53€406k€407k▲
Other investments51/53€406k€407k▲
Cash at bank and in hand54/58€9.03M€6.54M▼
Deferred charges and accrued income490/1€207k€242k▲
Equity and liabilities
Total equity and liabilities10/49€42.40M€44.89M▲
Equity10/15€6.90M€7.07M▲
Contributions10/11€9.48M€12.08M▲
Capital10€196k€215k▲
Issued capital100€196k€215k▲
Outside capital11€9.29M€11.87M▲
Share premium1100/10€9.29M€11.87M▲
Revaluation surpluses12-€1.13M
Reserves13€879k€851k▼
Non-distributable reserves130/1€73k€73k=
Legal reserve130€73k€73k=
Tax-exempt reserves132€806k€778k▼
Profit (loss) carried forward14€-3.46M€-6.99M▼
Provisions and deferred taxes16€591k€505k▼
Provisions for liabilities and charges160/5€176k€105k▼
Other liabilities and charges164/5€176k€105k▼
Deferred taxes168€415k€401k▼
Amounts payable17/49€34.91M€37.31M▲
Amounts payable after more than one year17€1.67M€7.87M▲
Financial debts170/4€1.63M€7.83M▲
Credit institutions173€1.63M€1.43M▼
Other loans174-€6.40M
Other amounts payable178/9€36k€38k▲
Amounts payable within one year42/48€33.08M€29.10M▼
Current portion of amounts payable after more than one year42€200k€1.41M▲
Financial debts43€12.06M€9.36M▼
Credit institutions430/8€1.06M€1.05M▼
Other loans439€11.00M€8.30M▼
Trade debts44€11.11M€11.40M▲
Suppliers440/4€11.11M€11.40M▲
Taxes, remuneration and social security45€551k€428k▼
Taxes450/3€101k€96k▼
Remuneration and social security454/9€450k€333k▼
Other amounts payable47/48€9.16M€6.51M▼
Accrued charges and deferred income492/3€157k€342k▲
Income statement
Code20222023
Operating income70/76A€17.07M€15.99M▼
Turnover70€14.87M€14.05M▼
Own construction capitalised72€1.78M€1.50M▼
Other operating income74€410k€434k▲
Operating charges60/66A€18.26M€18.01M▼
Goods for resale, raw materials and consumables60€294k€417k▲
Purchases600/8€287k€413k▲
Change in stocks: decrease (increase)609€7k€4k▼
Services and other goods61€13.17M€12.32M▼
Remuneration, social security and pensions62€4.11M€4.09M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€560k€1.10M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€50k€50k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€15k€-71k▼
Other operating charges640/8€68k€103k▲
Operating profit (loss)9901€-1.19M€-2.02M▼
Financial income75/76B€164k€264k▲
Recurring financial income75€164k€264k▲
Income from current assets751€67k€185k▲
Other financial income752/9€97k€79k▼
Financial charges65/66B€1.37M€1.83M▲
Recurring financial charges65€1.37M€1.83M▲
Debt charges650€795k€980k▲
Other financial charges652/9€574k€849k▲
Profit (loss) for the period before taxes9903€-2.40M€-3.58M▼
Transfer from deferred taxes780€14k€14k=
Income taxes67/77€2k€-7k▼
Taxes670/3€2k€2k▲
Tax adjustments and reversals of tax provisions77-€10k
Profit (loss) for the period9904€-2.39M€-3.56M▼
Transfer from tax-exempt reserves789€28k€28k=
Profit (loss) for the period to be appropriated9905€-2.36M€-3.53M▼
Appropriation of the result
Profit (loss) to be appropriated9906€-3.46M€-6.99M▼
Profit (loss) brought forward from the previous period14P€-1.10M€-3.46M▼
Social balance
Average headcount (FTE)908772.857.5▼