Balance sheet
Code20232024
Assets
Total assets20/58€7.21M€2.41M▼
Fixed assets21/28€3.41M€96k▼
Intangible fixed assets21€118k€49k▼
Tangible fixed assets22/27€3.30M€47k▼
Land and buildings22€3.22M€0▼
Plant, machinery and equipment23€38k€29k▼
Furniture and vehicles24€17k€14k▼
Leasing and similar rights25€11k€4k▼
Other tangible fixed assets26€12k€33▼
Financial fixed assets28€40€40=
Other financial fixed assets284/8€40-
Amounts receivable and cash guarantees285/8€40-
Current assets29/58€3.80M€2.32M▼
Amounts receivable after more than one year29€62k€60k▼
Other amounts receivable291€62k€60k▼
Stocks and contracts in progress3€1.06M€0▼
Stocks30/36€1.06M€0▼
Goods purchased for resale34€1.06M-
Amounts receivable within one year40/41€2.12M€1.72M▼
Trade receivables40€561k€67k▼
Other amounts receivable41€1.56M€1.65M▲
Current investments50/53€525k€525k=
Own shares50€525k-
Cash at bank and in hand54/58€3k€10k▲
Deferred charges and accrued income490/1€30k€7k▼
Equity and liabilities
Total equity and liabilities10/49€7.21M€2.41M▼
Equity10/15€394k€1.11M▲
Contributions10/11€868k€868k=
Capital10€317k€317k=
Issued capital100€317k€317k=
Outside capital11€550k€550k=
Share premium1100/10€550k€550k=
Revaluation surpluses12€1.70M€0▼
Reserves13€754k€792k▲
Non-distributable reserves130/1€557k€557k=
Legal reserve130€32k€32k=
Own shares acquired1312€525k€525k=
Distributable reserves133€197k€235k▲
Profit (loss) carried forward14€-2.93M€-545k▲
Amounts payable17/49€6.82M€1.30M▼
Amounts payable after more than one year17€59k€4k▼
Financial debts170/4€59k€4k▼
Leasing and similar obligations172€9k-
Credit institutions173€50k-
Amounts payable within one year42/48€6.72M€1.29M▼
Current portion of amounts payable after more than one year42€106k€15k▼
Financial debts43€4.48M€40k▼
Credit institutions430/8€4.48M€40k▼
Trade debts44€1.36M€640k▼
Suppliers440/4€1.36M€640k▼
Taxes, remuneration and social security45€776k€561k▼
Taxes450/3€420k€407k▼
Remuneration and social security454/9€356k€153k▼
Other amounts payable47/48-€40k
Accrued charges and deferred income492/3€42k€0▼
Income statement
Code20232024
Operating income70/76A€5.45M-
Turnover70€5.13M-
Other operating income74€320k-
Non-recurring operating income76A€3k€4.75M▲
Operating charges60/66A€7.49M-
Goods for resale, raw materials and consumables60€4.31M-
Purchases600/8€2.39M-
Change in stocks: decrease (increase)609€1.91M-
Services and other goods61€1.12M-
Remuneration, social security and pensions62€1.46M€920k▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€224k€100k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€277k€0▼
Other operating charges640/8€60k€64k▲
Non-recurring operating charges66A€39k€5k▼
Gross operating margin9900-€3.86M
Operating profit (loss)9901€-2.03M€2.77M▲
Financial income75/76B€88k€5k▼
Recurring financial income75€88k€5k▼
Income from current assets751€74k-
Other financial income752/9€14k-
Financial charges65/66B€348k€108k▼
Recurring financial charges65€348k€108k▼
Debt charges650€252k-
Other financial charges652/9€97k-
Profit (loss) for the period before taxes9903€-2.29M€2.67M▲
Income taxes67/77€14k€282k▲
Taxes670/3€14k-
Profit (loss) for the period9904€-2.31M€2.39M▲
Profit (loss) for the period to be appropriated9905€-2.31M€2.39M▲
Appropriation of the result
Profit (loss) to be appropriated9906€-2.93M€-545k▲
Profit (loss) brought forward from the previous period14P€-625k€-2.93M▼
Social balance
Average headcount (FTE)908721.68.6▼