Balance sheet
Code20232024
Assets
Total assets20/58€5.64M€5.41M▼
Fixed assets21/28€226k€237k▲
Intangible fixed assets21€15k€2k▼
Tangible fixed assets22/27€163k€187k▲
Plant, machinery and equipment23€4k€71k▲
Furniture and vehicles24€83k€74k▼
Leasing and similar rights25€15k-
Other tangible fixed assets26€61k€42k▼
Financial fixed assets28€48k€48k▲
Other financial fixed assets284/8-€48k
Shares284-€2k
Amounts receivable and cash guarantees285/8-€46k
Current assets29/58€5.41M€5.17M▼
Stocks and contracts in progress3€3.00M€2.75M▼
Stocks30/36€3.00M€2.75M▼
Goods purchased for resale34-€2.75M
Amounts receivable within one year40/41€1.77M€2.00M▲
Trade receivables40€1.64M€1.89M▲
Other amounts receivable41€130k€108k▼
Cash at bank and in hand54/58€572k€387k▼
Deferred charges and accrued income490/1€68k€36k▼
Equity and liabilities
Total equity and liabilities10/49€5.64M€5.41M▼
Equity10/15€1.74M€1.74M▲
Contributions10/11€300k€300k=
Capital10€300k€300k=
Issued capital100€300k€300k=
Reserves13€1.09M€1.09M=
Non-distributable reserves130/1€30k€30k=
Legal reserve130€30k€30k=
Tax-exempt reserves132€59k€59k=
Distributable reserves133€1.00M€1.00M=
Profit (loss) carried forward14€352k€356k▲
Amounts payable17/49€3.90M€3.66M▼
Amounts payable after more than one year17€443k€376k▼
Financial debts170/4€193k€126k▼
Credit institutions173-€126k
Other amounts payable178/9€250k€250k=
Amounts payable within one year42/48€3.41M€3.25M▼
Current portion of amounts payable after more than one year42€63k€66k▲
Financial debts43€907k€907k=
Credit institutions430/8€907k€907k=
Trade debts44€2.01M€1.83M▼
Suppliers440/4€2.01M€1.83M▼
Advances received on contracts in progress46€170k€98k▼
Taxes, remuneration and social security45€260k€341k▲
Taxes450/3€103k€118k▲
Remuneration and social security454/9€157k€223k▲
Other amounts payable47/48-€14k
Accrued charges and deferred income492/3€41k€34k▼
Income statement
Code20232024
Operating income70/76A-€13.18M
Turnover70-€13.12M
Other operating income74-€56k
Operating charges60/66A-€13.08M
Goods for resale, raw materials and consumables60-€10.26M
Purchases600/8-€10.01M
Change in stocks: decrease (increase)609-€252k
Services and other goods61-€1.16M
Remuneration, social security and pensions62€1.38M€1.54M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€103k€80k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€17k€14k▼
Other operating charges640/8€42k€28k▼
Non-recurring operating charges66A€45k-
Gross operating margin9900€1.75M-
Operating profit (loss)9901€161k€100k▼
Financial income75/76B€53k€54k▲
Recurring financial income75€53k€54k▲
Income from current assets751-€2k
Other financial income752/9-€52k
Financial charges65/66B€141k€126k▼
Recurring financial charges65€141k€126k▼
Debt charges650-€108k
Other financial charges652/9-€18k
Profit (loss) for the period before taxes9903€73k€28k▼
Income taxes67/77€35k€24k▼
Taxes670/3-€25k
Tax adjustments and reversals of tax provisions77-€743
Profit (loss) for the period9904€38k€4k▼
Profit (loss) for the period to be appropriated9905€38k€4k▼
Appropriation of the result
Profit (loss) to be appropriated9906€554k€356k▼
Profit (loss) brought forward from the previous period14P€516k€352k▼
Transfer to equity691/2€202k-
To contributions691€2k-
To the legal reserve6920€172-
To other reserves6921€200k-
Social balance
Average headcount (FTE)908728.230.1▲