Balance sheet
Code20242025
Assets
Total assets20/58€3.46M€3.85M▲
Fixed assets21/28€128k€47k▼
Intangible fixed assets21€97k€23k▼
Tangible fixed assets22/27€31k€24k▼
Plant, machinery and equipment23€31k€24k▼
Current assets29/58€3.33M€3.80M▲
Stocks and contracts in progress3€8k-
Contracts in progress37€8k-
Amounts receivable within one year40/41€3.24M€3.67M▲
Trade receivables40€1.28M€1.32M▲
Other amounts receivable41€1.96M€2.35M▲
Cash at bank and in hand54/58€29k€21k▼
Deferred charges and accrued income490/1€57k€103k▲
Equity and liabilities
Total equity and liabilities10/49€3.46M€3.85M▲
Equity10/15€2.08M€2.35M▲
Contributions10/11€62k€62k=
Capital10€62k€62k=
Issued capital100€62k€62k=
Reserves13€2.02M€2.29M▲
Non-distributable reserves130/1€6k€6k=
Legal reserve130€6k€6k=
Tax-exempt reserves132€307k€295k▼
Distributable reserves133€1.71M€1.99M▲
Profit (loss) carried forward14€196€986▲
Provisions and deferred taxes16-€4k
Provisions for liabilities and charges160/5-€4k
Pensions and similar obligations160-€4k
Amounts payable17/49€1.38M€1.49M▲
Amounts payable within one year42/48€1.26M€1.37M▲
Trade debts44€527k€542k▲
Suppliers440/4€527k€542k▲
Taxes, remuneration and social security45€587k€445k▼
Taxes450/3€236k€96k▼
Remuneration and social security454/9€351k€349k▼
Other amounts payable47/48€150k€380k▲
Accrued charges and deferred income492/3€111k€120k▲
Income statement
Code20242025
Turnover70€7.10M€7.18M▲
Non-recurring operating income76A€207€585▲
Goods, raw materials, services and sundry goods60/61€3.22M€3.05M▼
Remuneration, social security and pensions62€3.13M€3.19M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€94k€91k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4-€8k
Other operating charges640/8€21k€14k▼
Non-recurring operating charges66A€1k€2k▲
Gross operating margin9900€3.98M€4.13M▲
Operating profit (loss)9901€731k€818k▲
Financial income75/76B€58k€44k▼
Recurring financial income75€58k€44k▼
Non-recurring financial income76B€306€130▼
Financial charges65/66B€61k€74k▲
Recurring financial charges65€61k€74k▲
Profit (loss) for the period before taxes9903€728k€788k▲
Income taxes67/77€77k€169k▲
Profit (loss) for the period9904€651k€619k▼
Transfer from tax-exempt reserves789€84k€139k▲
Transfer to tax-exempt reserves689€168k€126k▼
Profit (loss) for the period to be appropriated9905€567k€632k▲
Appropriation of the result
Profit (loss) to be appropriated9906€567k€632k▲
Profit (loss) brought forward from the previous period14P€130€196▲
Transfer to equity691/2€417k€281k▼
To other reserves6921€417k€281k▼
Profit to be distributed694/7€150k€350k▲
Return on contributions (dividend)694-€160k
Directors or managers695€150k€190k▲
Social balance
Average headcount (FTE)908746.144.4▼