Balance sheet
Code20202021
Assets
Total assets20/58€5.87M€6.53M▲
Fixed assets21/28€906k€854k▼
Intangible fixed assets21€7k€2k▼
Tangible fixed assets22/27€265k€219k▼
Plant, machinery and equipment23-€96k
Furniture and vehicles24-€42k
Leasing and similar rights25-€8k
Other tangible fixed assets26-€73k
Financial fixed assets28€634k€634k=
Affiliated companies280/1-€632k
Participating interests280-€632k
Other financial fixed assets284/8-€2k
Amounts receivable and cash guarantees285/8-€2k
Current assets29/58€4.96M€5.68M▲
Amounts receivable after more than one year29-€150k
Other amounts receivable291-€150k
Stocks and contracts in progress3€1.80M€2.99M▲
Stocks30/36-€1.89M
Raw materials and consumables30/31-€983k
Finished goods33-€749k
Goods purchased for resale34-€158k
Contracts in progress37-€1.10M
Amounts receivable within one year40/41€2.00M€2.47M▲
Trade receivables40-€2.20M
Other amounts receivable41-€277k
Cash at bank and in hand54/58€11k€38k▲
Deferred charges and accrued income490/1-€23k
Equity and liabilities
Total equity and liabilities10/49€5.87M€6.53M▲
Equity10/15€1.27M€1.28M▲
Contributions10/11€500k€610k▲
Capital10-€610k
Issued capital100-€610k
Reserves13€50k€50k=
Non-distributable reserves130/1-€50k
Legal reserve130-€50k
Profit (loss) carried forward14€722k€619k▼
Amounts payable17/49€4.60M€5.25M▲
Amounts payable after more than one year17€690k€1.28M▲
Financial debts170/4-€1.28M
Leasing and similar obligations172-€0
Credit institutions173-€476k
Other loans174-€800k
Amounts payable within one year42/48€3.90M€3.97M▲
Current portion of amounts payable after more than one year42-€447k
Financial debts43-€1.52M
Credit institutions430/8-€1.52M
Trade debts44€1.21M€1.49M▲
Suppliers440/4-€1.49M
Taxes, remuneration and social security45-€344k
Taxes450/3-€0
Remuneration and social security454/9-€344k
Other amounts payable47/48-€177k
Accrued charges and deferred income492/3-€668
Income statement
Code20202021
Operating income70/76A-€6.93M
Turnover70€5.67M€6.71M▲
Change in stocks of work in progress, finished goods and contracts in progress71-€156k
Other operating income74-€62k
Operating charges60/66A-€6.95M
Goods for resale, raw materials and consumables60-€2.81M
Purchases600/8-€2.91M
Change in stocks: decrease (increase)609-€-95k
Services and other goods61-€1.48M
Remuneration, social security and pensions62-€2.33M
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€119k€132k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4-€172k
Other operating charges640/8-€22k
Operating profit (loss)9901€127k€-21k▼
Financial income75/76B-€10k
Recurring financial income75€10k€10k▲
Income from current assets751-€9k
Other financial income752/9-€1k
Financial charges65/66B-€89k
Recurring financial charges65€94k€89k▼
Debt charges650€45k€52k▲
Other financial charges652/9-€37k
Profit (loss) for the period before taxes9903€43k€-100k▼
Income taxes67/77€1k€2k▲
Taxes670/3-€2k
Tax adjustments and reversals of tax provisions77-€0
Profit (loss) for the period9904€42k€-102k▼
Profit (loss) for the period to be appropriated9905€42k€-102k▼
Appropriation of the result
Profit (loss) to be appropriated9906-€619k
Profit (loss) brought forward from the previous period14P-€722k
Social balance
Average headcount (FTE)9087-42.1