Balance sheet
Code20232024
Assets
Total assets20/58€5.27M€3.75M▼
Fixed assets21/28€189k€273k▲
Intangible fixed assets21€71k€47k▼
Tangible fixed assets22/27€99k€207k▲
Furniture and vehicles24€71k€91k▲
Other tangible fixed assets26€28k€116k▲
Financial fixed assets28€19k€19k=
Affiliated companies280/1€18k-
Participating interests280€18k-
Other financial fixed assets284/8€909-
Amounts receivable and cash guarantees285/8€909-
Current assets29/58€5.08M€3.48M▼
Amounts receivable after more than one year29€82k€82k=
Other amounts receivable291€82k€82k=
Stocks and contracts in progress3€110k€644k▲
Stocks30/36€73k€644k▲
Goods purchased for resale34€73k-
Contracts in progress37€36k-
Amounts receivable within one year40/41€4.12M€2.04M▼
Trade receivables40€3.74M€1.70M▼
Other amounts receivable41€380k€339k▼
Current investments50/53€486k€224k▼
Other investments51/53€486k-
Cash at bank and in hand54/58€266k€475k▲
Deferred charges and accrued income490/1€18k€12k▼
Equity and liabilities
Total equity and liabilities10/49€5.27M€3.75M▼
Equity10/15€2.46M€2.05M▼
Contributions10/11€400k€400k=
Reserves13€274k€274k=
Non-distributable reserves130/1€274k€274k=
Reserves not available under the articles1311€274k€274k=
Profit (loss) carried forward14€1.79M€1.38M▼
Amounts payable17/49€2.81M€1.70M▼
Amounts payable within one year42/48€2.81M€1.70M▼
Current portion of amounts payable after more than one year42€329k-
Trade debts44€1.63M€958k▼
Suppliers440/4€1.63M€958k▼
Advances received on contracts in progress46€70k€702▼
Taxes, remuneration and social security45€108k€42k▼
Taxes450/3€16k€3k▼
Remuneration and social security454/9€92k€40k▼
Other amounts payable47/48€672k€700k▲
Income statement
Code20232024
Operating income70/76A€11.82M-
Turnover70€11.67M-
Change in stocks of work in progress, finished goods and contracts in progress71€36k-
Other operating income74€17k-
Non-recurring operating income76A€100k€5k▼
Operating charges60/66A€12.97M-
Goods for resale, raw materials and consumables60€10.68M-
Purchases600/8€10.21M-
Change in stocks: decrease (increase)609€467k-
Services and other goods61€789k-
Remuneration, social security and pensions62€714k€439k▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€79k€89k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€45k-
Other operating charges640/8€649k€5k▼
Non-recurring operating charges66A€16k€33k▲
Gross operating margin9900-€84k
Operating profit (loss)9901€-1.15M€-481k▲
Financial income75/76B€169k€365k▲
Recurring financial income75€169k€365k▲
Other financial income752/9€169k-
Financial charges65/66B€289k€298k▲
Recurring financial charges65€289k€298k▲
Debt charges650€1k-
Other financial charges652/9€288k-
Profit (loss) for the period before taxes9903€-1.27M€-415k▲
Income taxes67/77€1k-
Taxes670/3€1k-
Profit (loss) for the period9904€-1.27M€-415k▲
Profit (loss) for the period to be appropriated9905€-1.27M€-415k▲
Appropriation of the result
Profit (loss) to be appropriated9906€1.79M€1.38M▼
Profit (loss) brought forward from the previous period14P€3.06M€1.79M▼
Social balance
Average headcount (FTE)90879.96.8▼