Balance sheet
Code20232024
Assets
Total assets20/58€5.35M€5.74M▲
Fixed assets21/28€253k€366k▲
Intangible fixed assets21€117k€125k▲
Tangible fixed assets22/27€91k€220k▲
Furniture and vehicles24€73k€121k▲
Other tangible fixed assets26€18k€99k▲
Financial fixed assets28€45k€21k▼
Affiliated companies280/1€20k€20k=
Participating interests280€20k€20k=
Other financial fixed assets284/8€25k€1k▼
Amounts receivable and cash guarantees285/8€25k€1k▼
Current assets29/58€5.10M€5.37M▲
Amounts receivable within one year40/41€3.65M€4.20M▲
Trade receivables40€3.54M€4.03M▲
Other amounts receivable41€107k€175k▲
Cash at bank and in hand54/58€1.30M€1.12M▼
Deferred charges and accrued income490/1€148k€52k▼
Equity and liabilities
Total equity and liabilities10/49€5.35M€5.74M▲
Equity10/15€1.33M€1.37M▲
Contributions10/11€849k€849k=
Reserves13€100k€100k=
Distributable reserves133€100k€100k=
Profit (loss) carried forward14€379k€424k▲
Amounts payable17/49€4.02M€4.36M▲
Amounts payable within one year42/48€3.96M€4.33M▲
Trade debts44€1.57M€2.05M▲
Suppliers440/4€1.57M€2.05M▲
Taxes, remuneration and social security45€1.57M€1.71M▲
Taxes450/3€399k€416k▲
Remuneration and social security454/9€1.18M€1.30M▲
Other amounts payable47/48€822k€570k▼
Accrued charges and deferred income492/3€60k€29k▼
Income statement
Code20232024
Operating income70/76A€20.45M€18.67M▼
Turnover70€19.35M€17.74M▼
Own construction capitalised72€64k€57k▼
Other operating income74€975k€870k▼
Non-recurring operating income76A€62k-
Operating charges60/66A€20.27M€19.59M▼
Goods for resale, raw materials and consumables60€7.92M€7.69M▼
Purchases600/8€7.92M€7.69M▼
Services and other goods61€2.36M€2.10M▼
Remuneration, social security and pensions62€9.62M€9.07M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€147k€151k▲
Other operating charges640/8€3k€4k▲
Non-recurring operating charges66A€224k€587k▲
Operating profit (loss)9901€175k€-923k▼
Financial income75/76B€4k€1,000k▲
Recurring financial income75€4k€1,000k▲
Income from financial fixed assets750-€999k
Income from current assets751€3k€943▼
Other financial income752/9€1k€6▼
Financial charges65/66B€7k€11k▲
Recurring financial charges65€7k€11k▲
Debt charges650€24€4k▲
Other financial charges652/9€7k€7k▲
Non-recurring financial charges66B-€1
Profit (loss) for the period before taxes9903€172k€65k▼
Income taxes67/77€202k€20k▼
Taxes670/3€202k€20k▼
Profit (loss) for the period9904€-30k€45k▲
Transfer from tax-exempt reserves789€666-
Profit (loss) for the period to be appropriated9905€-29k€45k▲
Appropriation of the result
Profit (loss) to be appropriated9906€1.18M€424k▼
Profit (loss) brought forward from the previous period14P€1.21M€379k▼
Profit to be distributed694/7€800k-
Return on contributions (dividend)694€800k-
Social balance
Average headcount (FTE)9087114.6103.2▼