Balance sheet
Code20232024
Assets
Total assets20/58€3.43M€2.91M▼
Fixed assets21/28€1.09M€1.03M▼
Intangible fixed assets21€3k€7k▲
Tangible fixed assets22/27€500k€437k▼
Land and buildings22€450k€400k▼
Plant, machinery and equipment23€19k€8k▼
Furniture and vehicles24€30k€29k▼
Financial fixed assets28€590k€590k=
Companies linked by participating interests282/3€590k-
Participating interests282€590k-
Other financial fixed assets284/8€198-
Amounts receivable and cash guarantees285/8€198-
Current assets29/58€2.33M€1.88M▼
Stocks and contracts in progress3€1.30M€803k▼
Stocks30/36€1.30M€803k▼
Goods purchased for resale34€1.30M-
Amounts receivable within one year40/41€740k€699k▼
Trade receivables40€275k€244k▼
Other amounts receivable41€465k€456k▼
Cash at bank and in hand54/58€297k€374k▲
Deferred charges and accrued income490/1€0€742▲
Equity and liabilities
Total equity and liabilities10/49€3.43M€2.91M▼
Equity10/15€2.99M€2.48M▼
Contributions10/11€1.17M€1.17M=
Reserves13€293k€293k=
Non-distributable reserves130/1€0-
Reserves not available under the articles1311€0-
Tax-exempt reserves132€19k€19k=
Distributable reserves133€274k€274k=
Profit (loss) carried forward14€1.53M€1.02M▼
Amounts payable17/49€431k€432k▲
Amounts payable after more than one year17€0-
Financial debts170/4€0-
Credit institutions173€0-
Amounts payable within one year42/48€431k€432k▲
Current portion of amounts payable after more than one year42€10k€0▼
Financial debts43€0-
Credit institutions430/8€0-
Trade debts44€129k€158k▲
Suppliers440/4€129k€158k▲
Advances received on contracts in progress46€37k€0▼
Taxes, remuneration and social security45€125k€144k▲
Taxes450/3€48k€53k▲
Remuneration and social security454/9€77k€91k▲
Other amounts payable47/48€130k€130k=
Income statement
Code20232024
Operating income70/76A€10.94M-
Turnover70€10.91M-
Other operating income74€29k-
Non-recurring operating income76A€0€200▲
Operating charges60/66A€11.07M-
Goods for resale, raw materials and consumables60€9.50M-
Purchases600/8€9.10M-
Change in stocks: decrease (increase)609€396k-
Services and other goods61€744k-
Remuneration, social security and pensions62€553k€627k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€91k€88k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€136k€75k▼
Other operating charges640/8€45k€25k▼
Non-recurring operating charges66A€0-
Gross operating margin9900-€302k
Operating profit (loss)9901€-122k€-513k▼
Financial income75/76B€40k€2k▼
Recurring financial income75€40k€2k▼
Income from financial fixed assets750€38k-
Other financial income752/9€2k-
Financial charges65/66B€45k€3k▼
Recurring financial charges65€45k€3k▼
Debt charges650€41k-
Other financial charges652/9€3k-
Non-recurring financial charges66B€0-
Profit (loss) for the period before taxes9903€-127k€-514k▼
Income taxes67/77€1k€946▼
Taxes670/3€1k-
Profit (loss) for the period9904€-128k€-515k▼
Profit (loss) for the period to be appropriated9905€-128k€-515k▼
Appropriation of the result
Profit (loss) to be appropriated9906€1.53M€1.02M▼
Profit (loss) brought forward from the previous period14P€1.66M€1.53M▼
Social balance
Average headcount (FTE)90879.610.8▲