Balance sheet
Code20222023
Assets
Total assets20/58€9.26M€7.21M▼
Fixed assets21/28€3.98M€3.67M▼
Intangible fixed assets21€59k€33k▼
Tangible fixed assets22/27€3.92M€3.64M▼
Land and buildings22€940k€934k▼
Plant, machinery and equipment23€205k€187k▼
Furniture and vehicles24€123k€66k▼
Leasing and similar rights25€2.66M€2.45M▼
Current assets29/58€5.28M€3.54M▼
Stocks and contracts in progress3€4.37M€3.27M▼
Stocks30/36€4.37M€3.27M▼
Amounts receivable within one year40/41€829k€208k▼
Trade receivables40€829k€202k▼
Other amounts receivable41-€6k
Current investments50/53€2€2▼
Cash at bank and in hand54/58€54k€55k▲
Deferred charges and accrued income490/1€26k€5k▼
Equity and liabilities
Total equity and liabilities10/49€9.26M€7.21M▼
Equity10/15€2.83M€1.04M▼
Contributions10/11€2.00M€2.00M=
Capital10€2.00M€2.00M=
Issued capital100€2.00M€2.00M=
Reserves13€1.17M€1.07M▼
Non-distributable reserves130/1€63k€63k=
Legal reserve130€63k€63k=
Tax-exempt reserves132€1.11M€1.01M▼
Profit (loss) carried forward14€-339k€-2.03M▼
Provisions and deferred taxes16€370k€337k▼
Deferred taxes168€370k€337k▼
Amounts payable17/49€6.06M€5.83M▼
Amounts payable after more than one year17€1.69M€1.41M▼
Financial debts170/4€1.69M€1.41M▼
Amounts payable within one year42/48€4.35M€4.42M▲
Current portion of amounts payable after more than one year42€261k€264k▲
Financial debts43€2.13M€1.86M▼
Credit institutions430/8€2.13M€1.86M▼
Trade debts44€1.61M€1.30M▼
Suppliers440/4€1.61M€1.30M▼
Taxes, remuneration and social security45€346k€760k▲
Taxes450/3€60k€194k▲
Remuneration and social security454/9€285k€565k▲
Other amounts payable47/48-€235k
Accrued charges and deferred income492/3€18k€7k▼
Income statement
Code20222023
Non-recurring operating income76A€0€2k▲
Remuneration, social security and pensions62€1.44M€982k▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€321k€311k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-858€350k▲
Other operating charges640/8€36k€39k▲
Non-recurring operating charges66A€599€7k▲
Gross operating margin9900€1.14M€-993▼
Operating profit (loss)9901€-652k€-1.69M▼
Financial income75/76B€7k€4k▼
Recurring financial income75€7k€4k▼
Financial charges65/66B€94k€139k▲
Recurring financial charges65€94k€139k▲
Profit (loss) for the period before taxes9903€-739k€-1.83M▼
Transfer from deferred taxes780€35k€33k▼
Income taxes67/77€1k€612▼
Profit (loss) for the period9904€-706k€-1.79M▼
Transfer from tax-exempt reserves789€104k€99k▼
Profit (loss) for the period to be appropriated9905€-602k€-1.69M▼
Appropriation of the result
Profit (loss) to be appropriated9906€-339k€-2.03M▼
Profit (loss) brought forward from the previous period14P€263k€-339k▼
Social balance
Average headcount (FTE)908726.418.6▼