Balance sheet
Code20202021
Assets
Total assets20/58€4.08M€8.38M▲
Fixed assets21/28€775k€860k▲
Intangible fixed assets21€440k€377k▼
Tangible fixed assets22/27€308k€456k▲
Plant, machinery and equipment23€77k€90k▲
Furniture and vehicles24€38k€72k▲
Other tangible fixed assets26€193k€295k▲
Financial fixed assets28€27k€27k=
Other financial fixed assets284/8€27k-
Amounts receivable and cash guarantees285/8€27k-
Current assets29/58€3.30M€7.52M▲
Amounts receivable after more than one year29€883k€266k▼
Other amounts receivable291€883k€266k▼
Stocks and contracts in progress3€1.26M€2.01M▲
Stocks30/36€1.26M€2.01M▲
Goods purchased for resale34€1.26M-
Amounts receivable within one year40/41€1.02M€5.12M▲
Trade receivables40€735k€4.50M▲
Other amounts receivable41€288k€619k▲
Cash at bank and in hand54/58€63k€49k▼
Deferred charges and accrued income490/1€72k€72k▼
Equity and liabilities
Total equity and liabilities10/49€4.08M€8.38M▲
Equity10/15€30k€384k▲
Contributions10/11€19k€19k=
Reserves13€12k€365k▲
Non-distributable reserves130/1€2k€2k=
Reserves not available under the articles1311€2k€2k=
Distributable reserves133€10k€363k▲
Amounts payable17/49€4.05M€7.99M▲
Amounts payable within one year42/48€4.04M€7.99M▲
Financial debts43€129k€74k▼
Credit institutions430/8€129k€74k▼
Trade debts44€2.93M€5.43M▲
Suppliers440/4€2.93M€5.43M▲
Taxes, remuneration and social security45€74k€139k▲
Taxes450/3€57k€61k▲
Remuneration and social security454/9€17k€77k▲
Other amounts payable47/48€911k€2.35M▲
Accrued charges and deferred income492/3€2k-
Income statement
Code20202021
Operating income70/76A€14.14M-
Turnover70€14.14M€16.90M▲
Other operating income74€417-
Operating charges60/66A€13.80M-
Goods, raw materials, services and sundry goods60/61-€15.64M
Goods for resale, raw materials and consumables60€12.87M-
Purchases600/8€13.69M-
Change in stocks: decrease (increase)609€-818k-
Services and other goods61€638k-
Remuneration, social security and pensions62€174k€304k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€115k€190k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4-€-50k
Other operating charges640/8€6k€8k▲
Gross operating margin9900-€1.27M
Operating profit (loss)9901€342k€820k▲
Financial income75/76B€35k€22k▼
Recurring financial income75€35k€22k▼
Income from current assets751€33k-
Other financial income752/9€2k-
Financial charges65/66B€790k€489k▼
Recurring financial charges65€790k€489k▼
Debt charges650€784k-
Other financial charges652/9€5k-
Profit (loss) for the period before taxes9903€-412k€354k▲
Income taxes67/77-€316
Profit (loss) for the period9904€-412k€353k▲
Profit (loss) for the period to be appropriated9905€-412k€353k▲
Appropriation of the result
Profit (loss) to be appropriated9906€-412k€353k▲
Transfer from equity791/2€412k-
From reserves792€412k-
Transfer to equity691/2-€353k
To other reserves6921-€353k
Social balance
Average headcount (FTE)90875.78.0▲