Balance sheet
Code20232024
Assets
Total assets20/58€12.42M€12.25M▼
Fixed assets21/28€5.55M€5.07M▼
Intangible fixed assets21€582€105▼
Tangible fixed assets22/27€5.55M€5.07M▼
Land and buildings22€1.20M€1.09M▼
Plant, machinery and equipment23€4.22M€3.63M▼
Furniture and vehicles24€33k€18k▼
Assets under construction and advance payments27€103k€336k▲
Current assets29/58€6.87M€7.18M▲
Stocks and contracts in progress3€5.56M€5.32M▼
Stocks30/36€5.56M€5.32M▼
Raw materials and consumables30/31€1.53M€1.93M▲
Work in progress32€13k-
Finished goods33€4.01M€3.39M▼
Goods purchased for resale34€1k€1k=
Amounts receivable within one year40/41€1.30M€1.85M▲
Trade receivables40€1.10M€1.59M▲
Other amounts receivable41€197k€260k▲
Cash at bank and in hand54/58€394€2k▲
Deferred charges and accrued income490/1€9k€7k▼
Equity and liabilities
Total equity and liabilities10/49€12.42M€12.25M▼
Equity10/15€63k€1.42M▲
Contributions10/11€1.45M€1.58M▲
Capital10€1.45M€1.58M▲
Issued capital100€1.45M€1.58M▲
Reserves13€13k€13k=
Non-distributable reserves130/1€13k€13k=
Legal reserve130€13k€13k=
Profit (loss) carried forward14€-1.40M€-171k▲
Amounts payable17/49€12.36M€10.83M▼
Amounts payable after more than one year17€9.54M-
Financial debts170/4€9.54M-
Other loans174€9.54M-
Amounts payable within one year42/48€2.65M€10.80M▲
Current portion of amounts payable after more than one year42€3k-
Trade debts44€2.35M€2.65M▲
Suppliers440/4€2.35M€2.65M▲
Taxes, remuneration and social security45€265k€278k▲
Taxes450/3€7k€11k▲
Remuneration and social security454/9€258k€267k▲
Other amounts payable47/48€29k€7.87M▲
Accrued charges and deferred income492/3€173k€34k▼
Income statement
Code20232024
Operating income70/76A€12.51M€15.61M▲
Turnover70€12.33M€11.52M▼
Change in stocks of work in progress, finished goods and contracts in progress71€180k€4.08M▲
Other operating income74€2k€3k▲
Operating charges60/66A€13.37M€15.35M▲
Goods for resale, raw materials and consumables60€3.92M€7.93M▲
Purchases600/8€3.75M€3.26M▼
Change in stocks: decrease (increase)609€171k€4.67M▲
Services and other goods61€6.22M€4.76M▼
Remuneration, social security and pensions62€2.08M€2.06M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€806k€850k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€209k€-350k▼
Other operating charges640/8€102k€96k▼
Non-recurring operating charges66A€25k-
Operating profit (loss)9901€-859k€264k▲
Financial income75/76B€12k€168▼
Recurring financial income75€75€168▲
Other financial income752/9€75€168▲
Non-recurring financial income76B€12k-
Financial charges65/66B€434k€478k▲
Recurring financial charges65€434k€478k▲
Debt charges650€421k€463k▲
Other financial charges652/9€13k€15k▲
Profit (loss) for the period before taxes9903€-1.28M€-214k▲
Income taxes67/77€2k€-43k▼
Taxes670/3€2k€2k▼
Tax adjustments and reversals of tax provisions77-€45k
Profit (loss) for the period9904€-1.28M€-171k▲
Profit (loss) for the period to be appropriated9905€-1.28M€-171k▲
Appropriation of the result
Profit (loss) to be appropriated9906€-1.40M€-1.57M▼
Profit (loss) brought forward from the previous period14P€-116k€-1.40M▼
Transfer from equity791/2-€1.40M
From contributions791-€1.40M
Social balance
Average headcount (FTE)908734.331.7▼