Balance sheet
Code20202021
Assets
Total assets20/58€7.54M€7.77M▲
Fixed assets21/28€1.25M€705k▼
Tangible fixed assets22/27€1.24M€700k▼
Land and buildings22€1.03M€534k▼
Plant, machinery and equipment23€193k€84k▼
Furniture and vehicles24€20k€82k▲
Financial fixed assets28€3k€6k▲
Affiliated companies280/1€3k-
Participating interests280€3k-
Current assets29/58€6.30M€7.06M▲
Stocks and contracts in progress3-€3.17M
Contracts in progress37-€3.17M
Amounts receivable within one year40/41€4.50M€2.50M▼
Trade receivables40€4.26M€2.22M▼
Other amounts receivable41€243k€280k▲
Current investments50/53-€674k
Cash at bank and in hand54/58€1.68M€615k▼
Deferred charges and accrued income490/1€113k€108k▼
Equity and liabilities
Total equity and liabilities10/49€7.54M€7.77M▲
Equity10/15€395k€583k▲
Contributions10/11€209k€209k=
Reserves13€771k€771k=
Non-distributable reserves130/1€22k€22k=
Reserves not available under the articles1311€22k€22k=
Tax-exempt reserves132€749k€749k=
Profit (loss) carried forward14€-585k€-396k▲
Amounts payable17/49€7.15M€7.18M▲
Amounts payable after more than one year17€414k€367k▼
Financial debts170/4€414k€367k▼
Credit institutions173€414k-
Amounts payable within one year42/48€6.73M€6.75M▲
Current portion of amounts payable after more than one year42€331k€48k▼
Financial debts43€8k€76▼
Credit institutions430/8€8k€76▼
Trade debts44€3.35M€2.73M▼
Suppliers440/4€3.35M€666k▼
Bills of exchange payable441-€2.07M
Advances received on contracts in progress46€2.47M€3.87M▲
Taxes, remuneration and social security45€543k€27k▼
Taxes450/3€501k€15k▼
Remuneration and social security454/9€41k€12k▼
Other amounts payable47/48€28k€75k▲
Accrued charges and deferred income492/3-€63k
Income statement
Code20202021
Operating income70/76A€1.29M-
Turnover70€3.38M-
Change in stocks of work in progress, finished goods and contracts in progress71€-2.33M-
Other operating income74€24k-
Non-recurring operating income76A€221k€1.15M▲
Operating charges60/66A€2.23M-
Goods for resale, raw materials and consumables60€855k-
Purchases600/8€855k-
Services and other goods61€691k-
Remuneration, social security and pensions62€66k€41k▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€214k€113k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€387k€-1.75M▼
Other operating charges640/8€17k€1.77M▲
Non-recurring operating charges66A€5k€0▼
Gross operating margin9900-€537k
Operating profit (loss)9901€-943k€368k▲
Financial income75/76B€58k€60k▲
Recurring financial income75€58k€60k▲
Other financial income752/9€58k-
Financial charges65/66B€125k€212k▲
Recurring financial charges65€74k€212k▲
Debt charges650€10k-
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651€1-
Other financial charges652/9€65k-
Non-recurring financial charges66B€50k€1▼
Profit (loss) for the period before taxes9903€-1.01M€216k▲
Income taxes67/77€23k€27k▲
Taxes670/3€23k-
Profit (loss) for the period9904€-1.03M€189k▲
Profit (loss) for the period to be appropriated9905€-1.03M€189k▲
Appropriation of the result
Profit (loss) to be appropriated9906€-1.03M€-396k▲
Profit (loss) brought forward from the previous period14P-€-585k
Transfer from equity791/2€448k€0▼
From reserves792€448k-
Social balance
Average headcount (FTE)90873.03.0=