Balance sheet
Code20202021
Assets
Total assets20/58€342k€395k▲
Fixed assets21/28€150k€109k▼
Tangible fixed assets22/27€140k€100k▼
Other tangible fixed assets26-€100k
Financial fixed assets28€10k€10k=
Other financial fixed assets284/8-€10k
Amounts receivable and cash guarantees285/8-€10k
Current assets29/58€193k€286k▲
Stocks and contracts in progress3-€0
Amounts receivable within one year40/41€178k€275k▲
Trade receivables40-€263k
Other amounts receivable41-€12k
Cash at bank and in hand54/58€15k€11k▼
Deferred charges and accrued income490/1-€44
Equity and liabilities
Total equity and liabilities10/49€342k€395k▲
Equity10/15€-182k€-183k▼
Contributions10/11-€119k
Reserves13€10k€10k=
Non-distributable reserves130/1-€10k
Reserves not available under the articles1311-€10k
Profit (loss) carried forward14€-311k€-312k▼
Amounts payable17/49€524k€578k▲
Amounts payable after more than one year17€150k€150k=
Financial debts170/4-€150k
Subordinated loans170-€150k
Amounts payable within one year42/48€372k€428k▲
Current portion of amounts payable after more than one year42-€3k
Financial debts43-€0
Credit institutions430/8-€0
Trade debts44€168k€250k▲
Suppliers440/4-€250k
Taxes, remuneration and social security45-€45k
Taxes450/3-€18k
Remuneration and social security454/9-€27k
Other amounts payable47/48-€130k
Accrued charges and deferred income492/3-€36
Income statement
Code20202021
Operating income70/76A-€1.36M
Turnover70€1.01M€1.35M▲
Other operating income74-€12k
Operating charges60/66A-€1.37M
Goods for resale, raw materials and consumables60-€372k
Purchases600/8-€372k
Services and other goods61-€220k
Remuneration, social security and pensions62-€672k
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€44k€40k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4-€49k
Other operating charges640/8-€16k
Operating profit (loss)9901€-30k€-8k▲
Financial income75/76B-€15k
Recurring financial income75€953€15k▲
Income from financial fixed assets750-€0
Income from current assets751-€15k
Other financial income752/9-€4
Financial charges65/66B-€8k
Recurring financial charges65€13k€8k▼
Debt charges650-€730
Other financial charges652/9-€7k
Profit (loss) for the period before taxes9903€-42k€-1k▲
Profit (loss) for the period9904€-42k€-1k▲
Profit (loss) for the period to be appropriated9905€-42k€-1k▲
Appropriation of the result
Profit (loss) to be appropriated9906-€-312k
Profit (loss) brought forward from the previous period14P-€-311k
Social balance
Average headcount (FTE)9087-11.2