Balance sheet
Code20212022
Assets
Total assets20/58€185k€54k▼
Formation expenses20€0-
Fixed assets21/28€70k€18k▼
Intangible fixed assets21€3k€2k▼
Tangible fixed assets22/27€60k€9k▼
Plant, machinery and equipment23-€2k
Furniture and vehicles24-€3k
Other tangible fixed assets26-€4k
Financial fixed assets28€7k€7k=
Current assets29/58€115k€36k▼
Stocks and contracts in progress3€68k€18k▼
Stocks30/36-€18k
Amounts receivable within one year40/41€44k€9k▼
Trade receivables40-€3k
Other amounts receivable41-€6k
Current investments50/53€0-
Cash at bank and in hand54/58€7k€9k▲
Deferred charges and accrued income490/1-€0
Equity and liabilities
Total equity and liabilities10/49€185k€54k▼
Equity10/15€-126k€-134k▼
Contributions10/11-€25k
Reserves13€530€530=
Non-distributable reserves130/1-€530
Reserves not available under the articles1311-€530
Profit (loss) carried forward14€-152k€-160k▼
Amounts payable17/49€220k€188k▼
Amounts payable after more than one year17€100k€78k▼
Financial debts170/4-€78k
Amounts payable within one year42/48€115k€106k▼
Current portion of amounts payable after more than one year42-€10k
Trade debts44€33k€40k▲
Suppliers440/4-€40k
Taxes, remuneration and social security45-€8k
Taxes450/3-€3k
Remuneration and social security454/9-€5k
Other amounts payable47/48-€48k
Accrued charges and deferred income492/3-€4k
Income statement
Code20212022
Remuneration, social security and pensions62-€14k
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€42k€15k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4-€0
Other operating charges640/8-€3k
Non-recurring operating charges66A-€442
Gross operating margin9900€58k€26k▼
Operating profit (loss)9901€-93k€-6k▲
Financial income75/76B-€130
Recurring financial income75€2k€130▼
Financial charges65/66B-€2k
Recurring financial charges65€4k€2k▼
Profit (loss) for the period before taxes9903€-93k€-8k▲
Income taxes67/77€0-
Profit (loss) for the period9904€-93k€-8k▲
Profit (loss) for the period to be appropriated9905€-93k€-8k▲
Appropriation of the result
Profit (loss) to be appropriated9906-€-160k
Profit (loss) brought forward from the previous period14P-€-152k
Return on contributions (dividend)694€0-