Balance sheet
Code20232024
Assets
Total assets20/58€3.85M€4.77M▲
Fixed assets21/28€2.39M€3.19M▲
Tangible fixed assets22/27€1.38M€2.19M▲
Plant, machinery and equipment23€738k€534k▼
Furniture and vehicles24€644k€742k▲
Leasing and similar rights25-€914k
Financial fixed assets28€1.00M€1.00M=
Current assets29/58€1.47M€1.58M▲
Stocks and contracts in progress3€75k€70k▼
Stocks30/36€75k€70k▼
Amounts receivable within one year40/41€812k€842k▲
Trade receivables40€671k€650k▼
Other amounts receivable41€141k€193k▲
Cash at bank and in hand54/58€470k€609k▲
Deferred charges and accrued income490/1€110k€61k▼
Equity and liabilities
Total equity and liabilities10/49€3.85M€4.77M▲
Equity10/15€2.73M€2.70M▼
Contributions10/11€19k€19k=
Reserves13€2.70M€2.63M▼
Non-distributable reserves130/1€1.00M€1.00M=
Own shares acquired1312-€1.00M
Other1319€1.00M-
Tax-exempt reserves132€123k€114k▼
Distributable reserves133€1.57M€1.51M▼
Profit (loss) carried forward14-€0
Investment grants15€12k€54k▲
Provisions and deferred taxes16€3k€0▼
Deferred taxes168€3k€0▼
Amounts payable17/49€1.12M€2.07M▲
Amounts payable after more than one year17€21k€541k▲
Financial debts170/4-€499k
Other amounts payable178/9€21k€42k▲
Amounts payable within one year42/48€1.10M€1.53M▲
Current portion of amounts payable after more than one year42€196k€142k▼
Trade debts44€416k€878k▲
Suppliers440/4€416k€878k▲
Taxes, remuneration and social security45€90k€112k▲
Taxes450/3€5k€6k▲
Remuneration and social security454/9€85k€107k▲
Other amounts payable47/48€400k€400k=
Income statement
Code20232024
Non-recurring operating income76A€28k€205k▲
Remuneration, social security and pensions62€1.00M€983k▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€525k€530k▲
Other operating charges640/8€115k€134k▲
Gross operating margin9900€1.93M€1.99M▲
Operating profit (loss)9901€284k€342k▲
Financial income75/76B€28k€84k▲
Recurring financial income75€28k€84k▲
Financial charges65/66B€24k€38k▲
Recurring financial charges65€24k€35k▲
Non-recurring financial charges66B-€3k
Profit (loss) for the period before taxes9903€287k€388k▲
Transfer from deferred taxes780€11k€3k▼
Income taxes67/77€74k€58k▼
Profit (loss) for the period9904€224k€333k▲
Transfer from tax-exempt reserves789€27k€9k▼
Profit (loss) for the period to be appropriated9905€251k€342k▲
Appropriation of the result
Profit (loss) to be appropriated9906€251k€342k▲
Transfer from equity791/2€149k€58k▼
Profit to be distributed694/7€400k€400k=
Return on contributions (dividend)694€320k€320k=
Directors or managers695€80k€80k=
Social balance
Average headcount (FTE)908717.517.5=