Balance sheet
Code20232024
Assets
Total assets20/58€684k€765k▲
Fixed assets21/28€440k€438k▼
Tangible fixed assets22/27€440k€438k▼
Land and buildings22€309k€288k▼
Plant, machinery and equipment23€91k€77k▼
Furniture and vehicles24€40k€73k▲
Leasing and similar rights25€0€0=
Current assets29/58€244k€327k▲
Stocks and contracts in progress3€101k€183k▲
Stocks30/36€28k€13k▼
Contracts in progress37€73k€170k▲
Amounts receivable within one year40/41€87k€15k▼
Trade receivables40€86k€10k▼
Other amounts receivable41€859€6k▲
Cash at bank and in hand54/58€46k€119k▲
Deferred charges and accrued income490/1€10k€9k▼
Equity and liabilities
Total equity and liabilities10/49€684k€765k▲
Equity10/15€507k€500k▼
Contributions10/11€19k€20k▲
Reserves13€180k€178k▼
Non-distributable reserves130/1€2k€0▼
Reserves not available under the articles1311€2k€0▼
Tax-exempt reserves132€133k€133k=
Distributable reserves133€45k€45k=
Profit (loss) carried forward14€295k€289k▼
Investment grants15€13k€12k▼
Amounts payable17/49€177k€265k▲
Amounts payable after more than one year17€17k€37k▲
Financial debts170/4€17k€37k▲
Amounts payable within one year42/48€157k€224k▲
Current portion of amounts payable after more than one year42€11k€19k▲
Trade debts44€61k€108k▲
Suppliers440/4€61k€108k▲
Taxes, remuneration and social security45€41k€78k▲
Taxes450/3€27k€62k▲
Remuneration and social security454/9€15k€16k▲
Other amounts payable47/48€44k€19k▼
Accrued charges and deferred income492/3€3k€4k▲
Income statement
Code20232024
Turnover70-€1.04M
Goods, raw materials, services and sundry goods60/61-€880k
Remuneration, social security and pensions62€204k€235k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€54k€49k▼
Other operating charges640/8€2k€2k▲
Non-recurring operating charges66A€58€664▲
Gross operating margin9900€320k€277k▼
Operating profit (loss)9901€60k€-10k▼
Financial income75/76B€11k€7k▼
Recurring financial income75€11k€7k▼
Financial charges65/66B€8k€3k▼
Recurring financial charges65€8k€3k▼
Profit (loss) for the period before taxes9903€63k€-6k▼
Income taxes67/77€18k€183▼
Profit (loss) for the period9904€45k€-6k▼
Profit (loss) for the period to be appropriated9905€45k€-6k▼
Appropriation of the result
Profit (loss) to be appropriated9906€340k€289k▼
Profit (loss) brought forward from the previous period14P€295k€295k=
Transfer to equity691/2€45k€0▼
To other reserves6921€45k€0▼
Social balance
Average headcount (FTE)90875.66.2▲