Balance sheet
Code20232024
Assets
Total assets20/58€1.38M€1.32M▼
Formation expenses20€0-
Fixed assets21/28€81k€57k▼
Tangible fixed assets22/27€81k€57k▼
Plant, machinery and equipment23€54k€36k▼
Furniture and vehicles24€27k€21k▼
Financial fixed assets28€100€100=
Current assets29/58€1.30M€1.26M▼
Stocks and contracts in progress3€293k€303k▲
Stocks30/36€293k€303k▲
Amounts receivable within one year40/41€98k€69k▼
Trade receivables40€84k€54k▼
Other amounts receivable41€14k€15k▲
Cash at bank and in hand54/58€905k€883k▼
Deferred charges and accrued income490/1€4k€7k▲
Equity and liabilities
Total equity and liabilities10/49€1.38M€1.32M▼
Equity10/15€278k€272k▼
Contributions10/11€75k€75k=
Capital10€75k€75k=
Issued capital100€75k€75k=
Reserves13€198k€194k▼
Non-distributable reserves130/1€8k€8k=
Legal reserve130€8k€8k=
Tax-exempt reserves132€136k€133k▼
Distributable reserves133€54k€54k=
Profit (loss) carried forward14€5k€3k▼
Provisions and deferred taxes16€69k€69k▼
Provisions for liabilities and charges160/5€59k€60k▲
Environmental obligations163€59k€60k▲
Deferred taxes168€10k€9k▼
Amounts payable17/49€1.03M€979k▼
Amounts payable within one year42/48€1.03M€979k▼
Trade debts44€257k€157k▼
Suppliers440/4€257k€157k▼
Advances received on contracts in progress46€61k€65k▲
Taxes, remuneration and social security45€204k€207k▲
Taxes450/3€144k€151k▲
Remuneration and social security454/9€60k€55k▼
Other amounts payable47/48€510k€551k▲
Accrued charges and deferred income492/3€2k€47▼
Income statement
Code20232024
Turnover70€3.88M€3.93M▲
Goods, raw materials, services and sundry goods60/61€2.77M€2.79M▲
Remuneration, social security and pensions62€426k€428k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€27k€26k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-3k€-3k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€5k€1k▼
Other operating charges640/8€23k€24k▲
Gross operating margin9900€1.13M€1.15M▲
Operating profit (loss)9901€648k€677k▲
Financial income75/76B€53k€56k▲
Recurring financial income75€53k€56k▲
Financial charges65/66B€5k€5k▲
Recurring financial charges65€5k€5k▲
Profit (loss) for the period before taxes9903€696k€728k▲
Transfer from deferred taxes780€1k€1k=
Income taxes67/77€167k€184k▲
Profit (loss) for the period9904€531k€544k▲
Transfer from tax-exempt reserves789€4k€4k=
Profit (loss) for the period to be appropriated9905€534k€548k▲
Appropriation of the result
Profit (loss) to be appropriated9906€535k€553k▲
Profit (loss) brought forward from the previous period14P€245€5k▲
Transfer to equity691/2€20k-
To other reserves6921€20k-
Profit to be distributed694/7€510k€550k▲
Return on contributions (dividend)694€510k€550k▲
Social balance
Average headcount (FTE)908710.510.9▲