Balance sheet
Code20232024
Assets
Total assets20/58€3.31M€4.03M▲
Fixed assets21/28€1.25M€1.22M▼
Intangible fixed assets21€62k€36k▼
Tangible fixed assets22/27€1.18M€1.18M▲
Land and buildings22€1.08M€1.10M▲
Plant, machinery and equipment23€52k€48k▼
Furniture and vehicles24€51k€31k▼
Other tangible fixed assets26€236€142▼
Financial fixed assets28€4k€4k=
Current assets29/58€2.07M€2.81M▲
Stocks and contracts in progress3€826k€670k▼
Stocks30/36€826k€670k▼
Amounts receivable within one year40/41€504k€1.27M▲
Trade receivables40€504k€765k▲
Other amounts receivable41€81€507k▲
Current investments50/53€600k-
Cash at bank and in hand54/58€104k€859k▲
Deferred charges and accrued income490/1€35k€5k▼
Equity and liabilities
Total equity and liabilities10/49€3.31M€4.03M▲
Equity10/15€2.49M€3.44M▲
Contributions10/11€3.25M€3.25M=
Capital10€3.25M€3.25M=
Issued capital100€3.25M€3.25M=
Revaluation surpluses12€500k€500k=
Reserves13€603k€603k=
Non-distributable reserves130/1€25k€25k=
Legal reserve130€25k€25k=
Tax-exempt reserves132€38k€38k=
Distributable reserves133€540k€540k=
Profit (loss) carried forward14€-1.90M€-947k▲
Investment grants15€38k€38k=
Provisions and deferred taxes16€32k€18k▼
Provisions for liabilities and charges160/5€14k-
Environmental obligations163€14k-
Deferred taxes168€18k€18k=
Amounts payable17/49€789k€566k▼
Amounts payable after more than one year17€229k€75k▼
Financial debts170/4€229k€75k▼
Amounts payable within one year42/48€559k€475k▼
Current portion of amounts payable after more than one year42€154k€154k▲
Trade debts44€107k€121k▲
Suppliers440/4€107k€121k▲
Advances received on contracts in progress46€57k€69k▲
Taxes, remuneration and social security45€242k€131k▼
Taxes450/3€75k€18k▼
Remuneration and social security454/9€167k€113k▼
Accrued charges and deferred income492/3-€16k
Income statement
Code20232024
Non-recurring operating income76A€21k-
Remuneration, social security and pensions62€1.04M€880k▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€89k€71k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€109k€50k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€14k€-14k▼
Other operating charges640/8€46k€43k▼
Gross operating margin9900€2.20M€1.94M▼
Operating profit (loss)9901€898k€913k▲
Financial income75/76B€33k€49k▲
Recurring financial income75€33k€49k▲
Financial charges65/66B€60k€10k▼
Recurring financial charges65€60k€9k▼
Non-recurring financial charges66B-€1k
Profit (loss) for the period before taxes9903€871k€951k▲
Income taxes67/77€17k€899▼
Profit (loss) for the period9904€854k€950k▲
Profit (loss) for the period to be appropriated9905€854k€950k▲
Appropriation of the result
Profit (loss) to be appropriated9906€-1.90M€-947k▲
Profit (loss) brought forward from the previous period14P€-2.75M€-1.90M▲
Social balance
Average headcount (FTE)908716.213.7▼