Balance sheet
Code20242025
Assets
Total assets20/58€791k€442k▼
Fixed assets21/28€4k€26k▲
Tangible fixed assets22/27€0€22k▲
Land and buildings22€0-
Plant, machinery and equipment23€0€15k▲
Furniture and vehicles24-€7k
Financial fixed assets28€4k€4k=
Other financial fixed assets284/8€4k€4k=
Amounts receivable and cash guarantees285/8€4k€4k=
Current assets29/58€787k€416k▼
Stocks and contracts in progress3€29k€31k▲
Stocks30/36€29k€31k▲
Raw materials and consumables30/31€20k€4k▼
Work in progress32€6k€17k▲
Finished goods33€2k€10k▲
Amounts receivable within one year40/41€115k€158k▲
Trade receivables40€115k€151k▲
Other amounts receivable41€0€7k▲
Cash at bank and in hand54/58€635k€208k▼
Deferred charges and accrued income490/1€8k€19k▲
Equity and liabilities
Total equity and liabilities10/49€791k€442k▼
Equity10/15€539k€247k▼
Contributions10/11€38k€38k=
Reserves13€501k€208k▼
Non-distributable reserves130/1€0-
Reserves not available under the articles1311€0-
Distributable reserves133€501k€208k▼
Investment grants15€0-
Provisions and deferred taxes16€0-
Provisions for liabilities and charges160/5€0-
Other liabilities and charges164/5€0-
Deferred taxes168€0-
Amounts payable17/49€252k€196k▼
Amounts payable within one year42/48€252k€191k▼
Trade debts44€110k€30k▼
Suppliers440/4€110k€30k▼
Taxes, remuneration and social security45€141k€161k▲
Taxes450/3€69k€107k▲
Remuneration and social security454/9€72k€53k▼
Other amounts payable47/48€0-
Accrued charges and deferred income492/3€0€5k▲
Income statement
Code20242025
Operating income70/76A€1.45M€815k▼
Turnover70€1.58M€656k▼
Change in stocks of work in progress, finished goods and contracts in progress71€-145k€22k▲
Other operating income74€8k€87k▲
Non-recurring operating income76A€13k€50k▲
Operating charges60/66A€1.66M€1.10M▼
Goods for resale, raw materials and consumables60€620k€295k▼
Purchases600/8€442k€253k▼
Change in stocks: decrease (increase)609€178k€42k▼
Services and other goods61€208k€245k▲
Remuneration, social security and pensions62€614k€553k▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€36k€6k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€62k€-62k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€-9k-
Other operating charges640/8€18k€65k▲
Non-recurring operating charges66A€113k-
Operating profit (loss)9901€-207k€-287k▼
Financial income75/76B€13k€9k▼
Recurring financial income75€13k€9k▼
Income from financial fixed assets750€18€1k▲
Income from current assets751€8k€8k▲
Other financial income752/9€5k-
Financial charges65/66B€2k€-29k▼
Recurring financial charges65€2k€-29k▼
Debt charges650€399-
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651-€-633k
Other financial charges652/9€2k€604k▲
Profit (loss) for the period before taxes9903€-197k€-248k▼
Income taxes67/77€-59k€45k▲
Taxes670/3€174€111k▲
Tax adjustments and reversals of tax provisions77€59k€66k▲
Profit (loss) for the period9904€-138k€-293k▼
Profit (loss) for the period to be appropriated9905€-138k€-293k▼
Appropriation of the result
Profit (loss) to be appropriated9906€-138k€-293k▼
Transfer from equity791/2€138k€293k▲
From reserves792€138k€293k▲
Social balance
Average headcount (FTE)908714.312.8▼