Balance sheet
Code20242025
Assets
Total assets20/58€7.36M€6.30M▼
Fixed assets21/28€523k€2k▼
Intangible fixed assets21€81€0▼
Tangible fixed assets22/27€2k€629▼
Furniture and vehicles24€2k€629▼
Financial fixed assets28€521k€2k▼
Affiliated companies280/1€520k€0▼
Amounts receivable281€520k€0▼
Other financial fixed assets284/8€2k€2k=
Amounts receivable and cash guarantees285/8€2k€2k=
Current assets29/58€6.83M€6.30M▼
Stocks and contracts in progress3€6.08M€5.97M▼
Stocks30/36€6.08M€5.97M▼
Property held for sale35€6.08M€5.97M▼
Amounts receivable within one year40/41€270k€115k▼
Trade receivables40€235k€113k▼
Other amounts receivable41€36k€2k▼
Cash at bank and in hand54/58€439k€205k▼
Deferred charges and accrued income490/1€48k€16k▼
Equity and liabilities
Total equity and liabilities10/49€7.36M€6.30M▼
Equity10/15€1.50M€1.18M▼
Contributions10/11€5.00M€5.00M=
Capital10€5.00M€5.00M=
Issued capital100€5.00M€5.00M=
Profit (loss) carried forward14€-3.50M€-3.82M▼
Amounts payable17/49€5.86M€5.12M▼
Amounts payable after more than one year17€4.59M€4.25M▼
Financial debts170/4€4.59M€4.25M▼
Credit institutions173€4.59M€4.24M▼
Other loans174-€4k
Amounts payable within one year42/48€589k€867k▲
Current portion of amounts payable after more than one year42€339k€348k▲
Trade debts44€249k€519k▲
Suppliers440/4€249k€519k▲
Taxes, remuneration and social security45€0-
Taxes450/3€0-
Remuneration and social security454/9€0-
Other amounts payable47/48€120€120=
Accrued charges and deferred income492/3€678k€8k▼
Income statement
Code20242025
Operating income70/76A€633k€301k▼
Turnover70€482k€347k▼
Change in stocks of work in progress, finished goods and contracts in progress71€-379k€-52k▲
Other operating income74€529k€7k▼
Non-recurring operating income76A€0-
Operating charges60/66A€601k€626k▲
Goods for resale, raw materials and consumables60€49k€157k▲
Purchases600/8€49k€157k▲
Services and other goods61€364k€404k▲
Remuneration, social security and pensions62€25k€0▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€2k€957▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€149k€58k▼
Other operating charges640/8€12k€8k▼
Non-recurring operating charges66A€0-
Operating profit (loss)9901€32k€-325k▼
Financial income75/76B€179k€139k▼
Recurring financial income75€179k€139k▼
Income from financial fixed assets750-€16k
Income from current assets751€46k€0▼
Other financial income752/9€133k€123k▼
Financial charges65/66B€134k€130k▼
Recurring financial charges65€134k€130k▼
Debt charges650€132k€128k▼
Other financial charges652/9€2k€2k▼
Profit (loss) for the period before taxes9903€77k€-316k▼
Income taxes67/77€28€0▼
Taxes670/3€28€0▼
Profit (loss) for the period9904€77k€-316k▼
Profit (loss) for the period to be appropriated9905€77k€-316k▼
Appropriation of the result
Profit (loss) to be appropriated9906€-3.50M€-3.82M▼
Profit (loss) brought forward from the previous period14P€-3.58M€-3.50M▲
Social balance
Average headcount (FTE)90870.50.0▼