Balance sheet
Code20232024
Assets
Total assets20/58€3.71M€3.92M▲
Fixed assets21/28€996k€891k▼
Intangible fixed assets21€120k€109k▼
Tangible fixed assets22/27€867k€773k▼
Plant, machinery and equipment23€8k€3k▼
Furniture and vehicles24€457€2k▲
Other tangible fixed assets26€776k€768k▼
Assets under construction and advance payments27€83k€0▼
Financial fixed assets28€9k€9k▼
Other financial fixed assets284/8€9k€9k▼
Amounts receivable and cash guarantees285/8€9k€9k▼
Current assets29/58€2.71M€3.03M▲
Stocks and contracts in progress3€177k€157k▼
Stocks30/36€177k€157k▼
Goods purchased for resale34€177k€157k▼
Amounts receivable within one year40/41€1.05M€848k▼
Trade receivables40€981k€813k▼
Other amounts receivable41€70k€35k▼
Cash at bank and in hand54/58€11k€396k▲
Deferred charges and accrued income490/1€1.47M€1.63M▲
Equity and liabilities
Total equity and liabilities10/49€3.71M€3.92M▲
Equity10/15€-121k€527k▲
Contributions10/11€19k€1.02M▲
Reserves13€1k€1k=
Non-distributable reserves130/1€1k€1k=
Reserves not available under the articles1311€1k€1k=
Profit (loss) carried forward14€-140k€-492k▼
Amounts payable17/49€3.83M€3.40M▼
Amounts payable within one year42/48€3.53M€3.01M▼
Trade debts44€1.30M€325k▼
Suppliers440/4€1.30M€325k▼
Taxes, remuneration and social security45€71k€53k▼
Taxes450/3€15k€12k▼
Remuneration and social security454/9€56k€41k▼
Other amounts payable47/48€2.15M€2.63M▲
Accrued charges and deferred income492/3€302k€387k▲
Income statement
Code20232024
Operating income70/76A€3.21M€3.71M▲
Turnover70€2.61M€3.31M▲
Own construction capitalised72€570k€329k▼
Other operating income74€24k€52k▲
Non-recurring operating income76A-€15k
Operating charges60/66A€3.50M€3.99M▲
Goods for resale, raw materials and consumables60€1.28M€1.52M▲
Purchases600/8€1.07M€1.52M▲
Change in stocks: decrease (increase)609€217k€6k▼
Services and other goods61€1.18M€1.27M▲
Remuneration, social security and pensions62€450k€437k▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€268k€456k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€293k€8k▼
Other operating charges640/8€25k€285k▲
Non-recurring operating charges66A-€15k
Operating profit (loss)9901€-292k€-283k▲
Financial income75/76B€12k€1k▼
Recurring financial income75€12k€1k▼
Income from current assets751-€9
Other financial income752/9€12k€1k▼
Financial charges65/66B€63k€68k▲
Recurring financial charges65€63k€68k▲
Debt charges650€61k€56k▼
Other financial charges652/9€2k€12k▲
Profit (loss) for the period before taxes9903€-343k€-350k▼
Income taxes67/77€0€2k▲
Taxes670/3€0€2k▲
Tax adjustments and reversals of tax provisions77€0-
Profit (loss) for the period9904€-343k€-352k▼
Profit (loss) for the period to be appropriated9905€-343k€-352k▼
Appropriation of the result
Profit (loss) to be appropriated9906€-140k€-492k▼
Profit (loss) brought forward from the previous period14P€203k€-140k▼
Social balance
Average headcount (FTE)90877.77.0▼