Balance sheet
Code20242025
Assets
Total assets20/58€8.96M€10.97M▲
Fixed assets21/28€53k€49k▼
Tangible fixed assets22/27€50k€39k▼
Plant, machinery and equipment23€3k€2k▼
Furniture and vehicles24€48k€37k▼
Financial fixed assets28€3k€10k▲
Other financial fixed assets284/8€3k€10k▲
Amounts receivable and cash guarantees285/8€3k€10k▲
Current assets29/58€8.91M€10.92M▲
Stocks and contracts in progress3€8.66M€10.35M▲
Stocks30/36€8.66M€10.35M▲
Property held for sale35€8.66M€10.35M▲
Amounts receivable within one year40/41€8k€12k▲
Trade receivables40-€2k
Other amounts receivable41€8k€11k▲
Cash at bank and in hand54/58€232k€547k▲
Deferred charges and accrued income490/1€9k€12k▲
Equity and liabilities
Total equity and liabilities10/49€8.96M€10.97M▲
Equity10/15€8.28M€8.11M▼
Contributions10/11€7.50M€7.50M=
Capital10€7.50M€7.50M=
Issued capital100€7.50M€7.50M=
Reserves13€227k€227k=
Non-distributable reserves130/1€227k€227k=
Legal reserve130€227k€227k=
Profit (loss) carried forward14€557k€381k▼
Amounts payable17/49€675k€2.87M▲
Amounts payable after more than one year17€31k€20k▼
Financial debts170/4€31k€20k▼
Credit institutions173€31k€20k▼
Amounts payable within one year42/48€635k€2.82M▲
Current portion of amounts payable after more than one year42€10k€10k▲
Financial debts43€450k€2.51M▲
Credit institutions430/8€450k€2.51M▲
Trade debts44€159k€283k▲
Suppliers440/4€159k€283k▲
Taxes, remuneration and social security45€16k€21k▲
Taxes450/3€2k€543▼
Remuneration and social security454/9€14k€20k▲
Accrued charges and deferred income492/3€10k€22k▲
Income statement
Code20242025
Operating income70/76A€1.90M€2.77M▲
Turnover70€182k€1.07M▲
Change in stocks of work in progress, finished goods and contracts in progress71€1.68M€1.70M▲
Other operating income74€32k€322▼
Operating charges60/66A€2.07M€2.91M▲
Goods for resale, raw materials and consumables60€1.81M€2.66M▲
Purchases600/8€127k€2.66M▲
Change in stocks: decrease (increase)609€1.68M-
Services and other goods61€96k€110k▲
Remuneration, social security and pensions62€114k€119k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€3k€11k▲
Other operating charges640/8€51k€7k▼
Operating profit (loss)9901€-178k€-143k▲
Financial income75/76B€170€52k▲
Recurring financial income75€170€506▲
Income from financial fixed assets750€94€21▼
Other financial income752/9€76€485▲
Non-recurring financial income76B-€52k
Financial charges65/66B€21k€85k▲
Recurring financial charges65€21k€85k▲
Debt charges650€10k€61k▲
Other financial charges652/9€11k€24k▲
Profit (loss) for the period before taxes9903€-199k€-176k▲
Income taxes67/77€1k€239▼
Taxes670/3€1k€239▼
Profit (loss) for the period9904€-200k€-176k▲
Profit (loss) for the period to be appropriated9905€-200k€-176k▲
Appropriation of the result
Profit (loss) to be appropriated9906€557k€381k▼
Profit (loss) brought forward from the previous period14P€757k€557k▼
Social balance
Average headcount (FTE)90871.01.0=