Balance sheet
Code20222023
Assets
Total assets20/58€7.02M€7.76M▲
Fixed assets21/28€3.92M€3.59M▼
Intangible fixed assets21€13k€8k▼
Tangible fixed assets22/27€2.37M€2.05M▼
Land and buildings22€3k€389▼
Plant, machinery and equipment23€2.17M€1.90M▼
Furniture and vehicles24€10k€11k▲
Leasing and similar rights25€21k€15k▼
Other tangible fixed assets26€170k€127k▼
Financial fixed assets28€1.53M€1.53M=
Current assets29/58€3.10M€4.16M▲
Stocks and contracts in progress3€469k€186k▼
Contracts in progress37€469k€186k▼
Amounts receivable within one year40/41€2.43M€3.66M▲
Trade receivables40€927k€1.13M▲
Other amounts receivable41€1.50M€2.53M▲
Cash at bank and in hand54/58€170k€282k▲
Deferred charges and accrued income490/1€39k€34k▼
Equity and liabilities
Total equity and liabilities10/49€7.02M€7.76M▲
Equity10/15€1.52M€-758k▼
Contributions10/11€11.91M€11.91M=
Capital10€10.67M€10.67M=
Issued capital100€10.67M€10.67M=
Outside capital11€1.23M€1.23M=
Share premium1100/10€1.23M€1.23M=
Reserves13€13k€13k=
Non-distributable reserves130/1€13k€13k=
Legal reserve130€13k€13k=
Profit (loss) carried forward14€-10.44M€-12.72M▼
Investment grants15€42k€42k=
Amounts payable17/49€5.50M€8.52M▲
Amounts payable after more than one year17€17k€1k▼
Financial debts170/4€17k€1k▼
Amounts payable within one year42/48€5.38M€8.45M▲
Current portion of amounts payable after more than one year42€116k€120k▲
Financial debts43€300k-
Credit institutions430/8€300k-
Trade debts44€712k€2.66M▲
Suppliers440/4€712k€2.66M▲
Advances received on contracts in progress46€3.46M€4.21M▲
Taxes, remuneration and social security45€177k€529k▲
Taxes450/3€25k€109k▲
Remuneration and social security454/9€152k€419k▲
Other amounts payable47/48€611k€930k▲
Accrued charges and deferred income492/3€108k€63k▼
Income statement
Code20222023
Turnover70€2.33M€4.42M▲
Non-recurring operating income76A€1k-
Goods, raw materials, services and sundry goods60/61€3.06M€4.76M▲
Remuneration, social security and pensions62€1.14M€1.21M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€640k€572k▼
Other operating charges640/8€70k€44k▼
Non-recurring operating charges66A€123€125▲
Gross operating margin9900€-719k€-326k▲
Operating profit (loss)9901€-2.57M€-2.15M▲
Financial income75/76B€12k€121k▲
Recurring financial income75€12k€121k▲
Financial charges65/66B€139k€246k▲
Recurring financial charges65€139k€246k▲
Profit (loss) for the period before taxes9903€-2.70M€-2.28M▲
Income taxes67/77-€600
Profit (loss) for the period9904€-2.70M€-2.28M▲
Profit (loss) for the period to be appropriated9905€-2.70M€-2.28M▲
Appropriation of the result
Profit (loss) to be appropriated9906€-10.44M€-12.72M▼
Profit (loss) brought forward from the previous period14P€-7.75M€-10.44M▼
Social balance
Average headcount (FTE)908710.713.6▲