Balance sheet
Code20242025
Assets
Total assets20/58€1.76M€1.41M▼
Formation expenses20€3k€2k▼
Fixed assets21/28€265k€323k▲
Intangible fixed assets21€78k€55k▼
Tangible fixed assets22/27€129k€211k▲
Plant, machinery and equipment23€19k€15k▼
Furniture and vehicles24€103k€151k▲
Leasing and similar rights25€2k€42k▲
Other tangible fixed assets26€6k€3k▼
Financial fixed assets28€57k€57k=
Current assets29/58€1.49M€1.09M▼
Stocks and contracts in progress3€666k€543k▼
Stocks30/36€187k€264k▲
Contracts in progress37€479k€279k▼
Amounts receivable within one year40/41€586k€395k▼
Trade receivables40€494k€323k▼
Other amounts receivable41€92k€72k▼
Cash at bank and in hand54/58€180k€113k▼
Deferred charges and accrued income490/1€57k€38k▼
Equity and liabilities
Total equity and liabilities10/49€1.76M€1.41M▼
Equity10/15€-119k€-1.18M▼
Contributions10/11€937k€937k=
Capital10€937k€937k=
Issued capital100€937k€937k=
Reserves13€53k€53k=
Non-distributable reserves130/1€2k€2k=
Reserves not available under the articles1311€2k€2k=
Tax-exempt reserves132€19k€19k=
Distributable reserves133€33k€33k=
Profit (loss) carried forward14€-1.11M€-2.17M▼
Provisions and deferred taxes16-€9k
Provisions for liabilities and charges160/5-€9k
Other liabilities and charges164/5-€9k
Amounts payable17/49€1.88M€2.58M▲
Amounts payable after more than one year17€36k€87k▲
Financial debts170/4€36k€87k▲
Amounts payable within one year42/48€1.84M€2.49M▲
Current portion of amounts payable after more than one year42€22k€38k▲
Financial debts43€850k€850k=
Other loans439€850k€850k=
Trade debts44€700k€582k▼
Suppliers440/4€700k€582k▼
Taxes, remuneration and social security45€138k€113k▼
Taxes450/3€4k€9k▲
Remuneration and social security454/9€134k€104k▼
Other amounts payable47/48€130k€906k▲
Accrued charges and deferred income492/3-€7k
Income statement
Code20242025
Turnover70€4.35M€2.82M▼
Goods, raw materials, services and sundry goods60/61€3.13M€2.30M▼
Remuneration, social security and pensions62€1.33M€1.36M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€60k€81k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€3k€-11k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8-€9k
Other operating charges640/8€18k€78k▲
Non-recurring operating charges66A€7k€878▼
Gross operating margin9900€1.22M€524k▼
Operating profit (loss)9901€-196k€-990k▼
Financial income75/76B€14k€121▼
Recurring financial income75€14k€121▼
Financial charges65/66B€57k€70k▲
Recurring financial charges65€57k€70k▲
Profit (loss) for the period before taxes9903€-239k€-1.06M▼
Income taxes67/77€44€289▲
Profit (loss) for the period9904€-239k€-1.06M▼
Profit (loss) for the period to be appropriated9905€-239k€-1.06M▼
Appropriation of the result
Profit (loss) to be appropriated9906€-1.11M€-2.17M▼
Profit (loss) brought forward from the previous period14P€-871k€-1.11M▼
Social balance
Average headcount (FTE)908723.423.9▲