Balance sheet
Code20232024
Assets
Total assets20/58€1.64M€1.68M▲
Fixed assets21/28€432k€347k▼
Tangible fixed assets22/27€432k€347k▼
Land and buildings22€255k€213k▼
Plant, machinery and equipment23€177k€134k▼
Furniture and vehicles24€366€0▼
Financial fixed assets28€370€370=
Other financial fixed assets284/8€370-
Amounts receivable and cash guarantees285/8€370-
Current assets29/58€1.20M€1.33M▲
Stocks and contracts in progress3€817k€965k▲
Stocks30/36€817k€965k▲
Raw materials and consumables30/31€400k-
Work in progress32€90k-
Finished goods33€312k-
Goods purchased for resale34€15k-
Amounts receivable within one year40/41€322k€264k▼
Trade receivables40€292k€216k▼
Other amounts receivable41€30k€48k▲
Cash at bank and in hand54/58€48k€76k▲
Deferred charges and accrued income490/1€18k€25k▲
Equity and liabilities
Total equity and liabilities10/49€1.64M€1.68M▲
Equity10/15€250k€-11k▼
Contributions10/11€100k€100k=
Capital10€100k€100k=
Issued capital100€100k€100k=
Reserves13€10k€10k=
Non-distributable reserves130/1€10k€10k=
Legal reserve130€10k€10k=
Profit (loss) carried forward14€140k€-121k▼
Amounts payable17/49€1.39M€1.69M▲
Amounts payable after more than one year17-€1.04M
Financial debts170/4-€1.04M
Amounts payable within one year42/48€1.37M€635k▼
Current portion of amounts payable after more than one year42-€59k
Trade debts44€135k€437k▲
Suppliers440/4€135k€437k▲
Taxes, remuneration and social security45€81k€29k▼
Taxes450/3€19k€0▼
Remuneration and social security454/9€62k€29k▼
Other amounts payable47/48€1.16M€109k▼
Accrued charges and deferred income492/3€13k€13k▲
Income statement
Code20232024
Operating income70/76A€1.99M-
Turnover70€1.92M-
Change in stocks of work in progress, finished goods and contracts in progress71€7k-
Other operating income74€62k-
Operating charges60/66A€2.09M-
Goods for resale, raw materials and consumables60€1.05M-
Purchases600/8€993k-
Change in stocks: decrease (increase)609€58k-
Services and other goods61€274k-
Remuneration, social security and pensions62€633k€572k▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€114k€92k▼
Other operating charges640/8€18k€17k▼
Gross operating margin9900-€469k
Operating profit (loss)9901€-105k€-212k▼
Financial income75/76B€20€8▼
Recurring financial income75€20€8▼
Other financial income752/9€20-
Financial charges65/66B€15k€49k▲
Recurring financial charges65€15k€49k▲
Debt charges650€10k-
Other financial charges652/9€4k-
Profit (loss) for the period before taxes9903€-119k€-260k▼
Income taxes67/77€436€319▼
Taxes670/3€436-
Profit (loss) for the period9904€-120k€-260k▼
Profit (loss) for the period to be appropriated9905€-120k€-260k▼
Appropriation of the result
Profit (loss) to be appropriated9906€140k€-121k▼
Profit (loss) brought forward from the previous period14P€260k€140k▼
Social balance
Average headcount (FTE)90878.28.8▲