Balance sheet
Code20242025
Assets
Total assets20/58€1.60M€2.32M▲
Fixed assets21/28€198k€150k▼
Intangible fixed assets21€9k€4k▼
Tangible fixed assets22/27€179k€137k▼
Land and buildings22€107k€98k▼
Plant, machinery and equipment23€13k€38k▲
Furniture and vehicles24€3k€336▼
Leasing and similar rights25€55k-
Financial fixed assets28€10k€10k▼
Other financial fixed assets284/8-€10k
Amounts receivable and cash guarantees285/8-€10k
Current assets29/58€1.41M€2.17M▲
Stocks and contracts in progress3€0-
Stocks30/36€0-
Amounts receivable within one year40/41€1.11M€2.06M▲
Trade receivables40€868k€1.95M▲
Other amounts receivable41€247k€115k▼
Cash at bank and in hand54/58€284k€104k▼
Deferred charges and accrued income490/1€7k€7k▲
Equity and liabilities
Total equity and liabilities10/49€1.60M€2.32M▲
Equity10/15€-329k€-247k▲
Contributions10/11€2.47M€2.47M=
Capital10€2.47M€2.47M=
Issued capital100€2.47M€2.47M=
Reserves13€54k€54k=
Non-distributable reserves130/1€54k€54k=
Legal reserve130€54k€54k=
Tax-exempt reserves132€446€446=
Profit (loss) carried forward14€-2.86M€-2.77M▲
Investment grants15€5k€965▼
Amounts payable17/49€1.93M€2.57M▲
Amounts payable after more than one year17€0-
Financial debts170/4€0-
Amounts payable within one year42/48€1.91M€2.54M▲
Current portion of amounts payable after more than one year42€25k-
Financial debts43€1.63M€1.63M=
Credit institutions430/8€1.63M€1.63M=
Trade debts44€208k€901k▲
Suppliers440/4€208k€901k▲
Advances received on contracts in progress46-€5k
Taxes, remuneration and social security45€51k-
Taxes450/3€51k-
Remuneration and social security454/9€0-
Other amounts payable47/48€137€11k▲
Accrued charges and deferred income492/3€24k€30k▲
Income statement
Code20242025
Operating income70/76A-€2.57M
Turnover70-€2.22M
Other operating income74-€350k
Non-recurring operating income76A€0-
Operating charges60/66A-€2.41M
Goods for resale, raw materials and consumables60-€2.19M
Purchases600/8-€2.19M
Services and other goods61-€101k
Remuneration, social security and pensions62€-9k€69▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€66k€54k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4-€7k
Other operating charges640/8€68k€62k▼
Non-recurring operating charges66A€0-
Gross operating margin9900€26k-
Operating profit (loss)9901€-99k€157k▲
Financial income75/76B€6k€4k▼
Recurring financial income75€6k€4k▼
Other financial income752/9-€4k
Non-recurring financial income76B€0-
Financial charges65/66B€94k€75k▼
Recurring financial charges65€94k€75k▼
Debt charges650-€68k
Other financial charges652/9-€7k
Non-recurring financial charges66B€0-
Profit (loss) for the period before taxes9903€-187k€86k▲
Income taxes67/77€-943-
Profit (loss) for the period9904€-186k€86k▲
Profit (loss) for the period to be appropriated9905€-186k€86k▲
Appropriation of the result
Profit (loss) to be appropriated9906€-2.86M€-2.77M▲
Profit (loss) brought forward from the previous period14P€-2.67M€-2.86M▼
Social balance
Average headcount (FTE)90870.00.0=