Balance sheet
Code20222023
Assets
Total assets20/58€1.01M€1.03M▲
Fixed assets21/28€9k€7k▼
Tangible fixed assets22/27€9k€6k▼
Land and buildings22€2k€98▼
Plant, machinery and equipment23€6k€6k▼
Furniture and vehicles24€1k€593▼
Financial fixed assets28€47€47=
Current assets29/58€1.00M€1.02M▲
Stocks and contracts in progress3€508k€521k▲
Stocks30/36€508k€521k▲
Amounts receivable within one year40/41€383k€387k▲
Trade receivables40€382k€386k▲
Other amounts receivable41€1k€1k▼
Cash at bank and in hand54/58€97k€105k▲
Deferred charges and accrued income490/1€12k€11k▼
Equity and liabilities
Total equity and liabilities10/49€1.01M€1.03M▲
Equity10/15€-261k€-329k▼
Contributions10/11€122k€122k=
Capital10€122k€122k=
Issued capital100€122k€122k=
Profit (loss) carried forward14€-383k€-451k▼
Amounts payable17/49€1.27M€1.36M▲
Amounts payable after more than one year17€388k€388k=
Financial debts170/4€388k€388k=
Amounts payable within one year42/48€883k€972k▲
Financial debts43€548k€548k=
Credit institutions430/8€548k€548k=
Trade debts44€129k€175k▲
Suppliers440/4€129k€175k▲
Taxes, remuneration and social security45€115k€110k▼
Taxes450/3€72k€38k▼
Remuneration and social security454/9€43k€72k▲
Other amounts payable47/48€91k€139k▲
Income statement
Code20222023
Turnover70€1.62M€1.73M▲
Goods, raw materials, services and sundry goods60/61€1.38M€1.43M▲
Remuneration, social security and pensions62€293k€315k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€4k€3k▼
Other operating charges640/8€25k€4k▼
Gross operating margin9900€241k€305k▲
Operating profit (loss)9901€-81k€-16k▲
Financial income75/76B€3k€7k▲
Recurring financial income75€3k€7k▲
Financial charges65/66B€31k€60k▲
Recurring financial charges65€31k€60k▲
Profit (loss) for the period before taxes9903€-110k€-68k▲
Income taxes67/77€4€-2▼
Profit (loss) for the period9904€-110k€-68k▲
Profit (loss) for the period to be appropriated9905€-110k€-68k▲
Appropriation of the result
Profit (loss) to be appropriated9906€-383k€-451k▼
Profit (loss) brought forward from the previous period14P€-273k€-383k▼
Social balance
Average headcount (FTE)908711.710.4▼