Balance sheet
Code20212022
Assets
Total assets20/58€1.44M€1.65M▲
Fixed assets21/28€1.40M€1.39M▼
Intangible fixed assets21€36k€23k▼
Tangible fixed assets22/27€2k€1k▼
Furniture and vehicles24€2k€1k▼
Financial fixed assets28€1.36M€1.36M=
Current assets29/58€38k€260k▲
Amounts receivable after more than one year29-€175k
Other amounts receivable291-€175k
Amounts receivable within one year40/41€10k-
Trade receivables40€10k-
Cash at bank and in hand54/58€27k€84k▲
Deferred charges and accrued income490/1-€539
Equity and liabilities
Total equity and liabilities10/49€1.44M€1.65M▲
Equity10/15€895k€773k▼
Contributions10/11€1.51M€1.51M=
Capital10€1.49M€1.49M=
Issued capital100€1.49M€1.49M=
Outside capital11€17k€17k=
Share premium1100/10€17k€17k=
Profit (loss) carried forward14€-613k€-734k▼
Investment grants15€3k€1k▼
Amounts payable17/49€545k€875k▲
Amounts payable after more than one year17€360k€786k▲
Financial debts170/4€360k€786k▲
Amounts payable within one year42/48€186k€89k▼
Current portion of amounts payable after more than one year42€72k€74k▲
Trade debts44€6k€157▼
Suppliers440/4€6k€157▼
Advances received on contracts in progress46€7k-
Taxes, remuneration and social security45€25k€15k▼
Taxes450/3€6k€9k▲
Remuneration and social security454/9€19k€6k▼
Other amounts payable47/48€75k€417▼
Income statement
Code20212022
Remuneration, social security and pensions62€100k€65k▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€14k€14k=
Other operating charges640/8€348€1k▲
Gross operating margin9900€-30k€-30k▲
Operating profit (loss)9901€-145k€-110k▲
Financial income75/76B€5k€2k▼
Recurring financial income75€5k€2k▼
Financial charges65/66B€14k€13k▼
Recurring financial charges65€14k€13k▼
Profit (loss) for the period before taxes9903€-154k€-121k▲
Profit (loss) for the period9904€-154k€-121k▲
Profit (loss) for the period to be appropriated9905€-154k€-121k▲
Appropriation of the result
Profit (loss) to be appropriated9906€-613k€-734k▼
Profit (loss) brought forward from the previous period14P€-460k€-613k▼