Balance sheet
Code20222023
Assets
Total assets20/58€3.34M€3.46M▲
Fixed assets21/28€176k€194k▲
Intangible fixed assets21€26k€19k▼
Tangible fixed assets22/27€119k€139k▲
Plant, machinery and equipment23€5k€21k▲
Furniture and vehicles24€10k€34k▲
Other tangible fixed assets26€104k€84k▼
Financial fixed assets28€31k€35k▲
Affiliated companies280/1€1k€1k=
Participating interests280€1k€1k=
Other financial fixed assets284/8€30k€34k▲
Amounts receivable and cash guarantees285/8€30k€34k▲
Current assets29/58€3.16M€3.27M▲
Stocks and contracts in progress3€1.73M€1.69M▼
Stocks30/36€1.73M€1.69M▼
Raw materials and consumables30/31€869k€820k▼
Work in progress32€271k€271k=
Finished goods33€109k€109k=
Goods purchased for resale34€478k€488k▲
Amounts receivable within one year40/41€1.17M€1.30M▲
Trade receivables40€586k€738k▲
Other amounts receivable41€584k€563k▼
Cash at bank and in hand54/58€248k€245k▼
Deferred charges and accrued income490/1€17k€36k▲
Equity and liabilities
Total equity and liabilities10/49€3.34M€3.46M▲
Equity10/15€166k€-426k▼
Contributions10/11€162k€162k=
Capital10€162k€162k=
Issued capital100€162k€162k=
Reserves13€16k€16k=
Non-distributable reserves130/1€16k€16k=
Legal reserve130€16k€16k=
Tax-exempt reserves132€237€237=
Distributable reserves133€0-
Profit (loss) carried forward14€-12k€-604k▼
Amounts payable17/49€3.17M€3.89M▲
Amounts payable after more than one year17€370k€231k▼
Financial debts170/4€370k€231k▼
Credit institutions173€370k€231k▼
Amounts payable within one year42/48€2.71M€3.55M▲
Current portion of amounts payable after more than one year42€85k€93k▲
Financial debts43€1.44M€1.63M▲
Credit institutions430/8€1.44M€1.63M▲
Trade debts44€553k€740k▲
Suppliers440/4€553k€740k▲
Taxes, remuneration and social security45€138k€135k▼
Taxes450/3€25k€46k▲
Remuneration and social security454/9€113k€89k▼
Other amounts payable47/48€497k€955k▲
Accrued charges and deferred income492/3€87k€104k▲
Income statement
Code20222023
Operating income70/76A€4.14M€4.85M▲
Turnover70€4.03M€4.81M▲
Change in stocks of work in progress, finished goods and contracts in progress71€76k-
Other operating income74€38k€41k▲
Operating charges60/66A€4.76M€5.35M▲
Goods for resale, raw materials and consumables60€1.67M€2.07M▲
Purchases600/8€1.77M€2.10M▲
Change in stocks: decrease (increase)609€-99k€-32k▲
Services and other goods61€1.73M€1.90M▲
Remuneration, social security and pensions62€1.17M€1.23M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€71k€59k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€50-
Other operating charges640/8€15k€17k▲
Non-recurring operating charges66A€103k€75k▼
Operating profit (loss)9901€-621k€-499k▲
Financial income75/76B€32k€1k▼
Recurring financial income75€32k€1k▼
Other financial income752/9€32k€1k▼
Financial charges65/66B€52k€92k▲
Recurring financial charges65€52k€92k▲
Debt charges650€25k€82k▲
Other financial charges652/9€28k€11k▼
Profit (loss) for the period before taxes9903€-641k€-590k▲
Income taxes67/77€1k€2k▲
Taxes670/3€1k€2k▲
Profit (loss) for the period9904€-643k€-592k▲
Profit (loss) for the period to be appropriated9905€-643k€-592k▲
Appropriation of the result
Profit (loss) to be appropriated9906€-643k€-604k▲
Profit (loss) brought forward from the previous period14P-€-12k
Transfer from equity791/2€630k-
From reserves792€630k-
Social balance
Average headcount (FTE)908721.017.5▼