Balance sheet
Code20232024
Assets
Total assets20/58€4.21M€4.25M▲
Fixed assets21/28€216k€318k▲
Intangible fixed assets21€44k€20k▼
Tangible fixed assets22/27€172k€298k▲
Plant, machinery and equipment23€98k€94k▼
Furniture and vehicles24€74k€45k▼
Leasing and similar rights25-€159k
Financial fixed assets28€149€149=
Other financial fixed assets284/8€149€149=
Amounts receivable and cash guarantees285/8€149€149=
Current assets29/58€3.99M€3.93M▼
Amounts receivable after more than one year29€76k€72k▼
Trade receivables290€76k€72k▼
Stocks and contracts in progress3€2.14M€1.71M▼
Stocks30/36€2.14M€1.71M▼
Raw materials and consumables30/31€1.79M€1.60M▼
Work in progress32€153k€0▼
Finished goods33€189k€110k▼
Amounts receivable within one year40/41€1.04M€1.26M▲
Trade receivables40€956k€1.19M▲
Other amounts receivable41€82k€72k▼
Current investments50/53-€440k
Other investments51/53-€440k
Cash at bank and in hand54/58€661k€367k▼
Deferred charges and accrued income490/1€82k€82k▲
Equity and liabilities
Total equity and liabilities10/49€4.21M€4.25M▲
Equity10/15€3.23M€3.10M▼
Contributions10/11€625k€625k=
Capital10€625k€625k=
Issued capital100€625k€625k=
Reserves13€2.60M€2.47M▼
Non-distributable reserves130/1€63k€63k=
Legal reserve130€63k€63k=
Tax-exempt reserves132€28k€28k=
Distributable reserves133€2.51M€2.38M▼
Amounts payable17/49€985k€1.15M▲
Amounts payable after more than one year17-€128k
Financial debts170/4-€128k
Leasing and similar obligations172-€128k
Amounts payable within one year42/48€955k€1.00M▲
Current portion of amounts payable after more than one year42-€30k
Trade debts44€731k€759k▲
Suppliers440/4€731k€759k▲
Taxes, remuneration and social security45€211k€212k▲
Taxes450/3€33k€31k▼
Remuneration and social security454/9€178k€182k▲
Other amounts payable47/48€13k-
Accrued charges and deferred income492/3€29k€23k▼
Income statement
Code20232024
Operating income70/76A€10.21M€8.64M▼
Turnover70€9.93M€8.24M▼
Change in stocks of work in progress, finished goods and contracts in progress71€-61k€-31k▲
Other operating income74€333k€417k▲
Non-recurring operating income76A-€9k
Operating charges60/66A€10.38M€8.76M▼
Goods for resale, raw materials and consumables60€5.64M€4.09M▼
Purchases600/8€5.28M€3.71M▼
Change in stocks: decrease (increase)609€365k€380k▲
Services and other goods61€3.13M€3.14M▲
Remuneration, social security and pensions62€1.49M€1.41M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€79k€84k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-24k€17k▲
Other operating charges640/8€64k€21k▼
Operating charges capitalised as restructuring costs649-€0
Operating profit (loss)9901€-171k€-120k▲
Financial income75/76B€88k€73k▼
Recurring financial income75€86k€73k▼
Income from current assets751-€15k
Other financial income752/9€86k€58k▼
Non-recurring financial income76B€2k-
Financial charges65/66B€245k€78k▼
Recurring financial charges65€245k€78k▼
Debt charges650€11k€11k▼
Other financial charges652/9€234k€68k▼
Profit (loss) for the period before taxes9903€-328k€-126k▲
Income taxes67/77-€3k
Taxes670/3-€4k
Tax adjustments and reversals of tax provisions77-€927
Profit (loss) for the period9904€-328k€-129k▲
Profit (loss) for the period to be appropriated9905€-328k€-129k▲
Appropriation of the result
Profit (loss) to be appropriated9906€-328k€-129k▲
Transfer from equity791/2€341k€129k▼
From reserves792€341k€129k▼
Profit to be distributed694/7€13k-
Directors or managers695€13k-
Social balance
Average headcount (FTE)908720.117.6▼