Balance sheet
Code20222023
Assets
Total assets20/58€1.53M€754k▼
Fixed assets21/28€183k€148k▼
Tangible fixed assets22/27€183k€148k▼
Land and buildings22€37k€26k▼
Plant, machinery and equipment23€133k€115k▼
Leasing and similar rights25€12k€7k▼
Financial fixed assets28€150€150=
Other financial fixed assets284/8€150€150=
Amounts receivable and cash guarantees285/8€150€150=
Current assets29/58€1.34M€607k▼
Amounts receivable after more than one year29-€25k
Other amounts receivable291-€25k
Stocks and contracts in progress3€619k€377k▼
Stocks30/36€339k€177k▼
Raw materials and consumables30/31€339k€177k▼
Contracts in progress37€280k€201k▼
Amounts receivable within one year40/41€678k€193k▼
Trade receivables40€532k€119k▼
Other amounts receivable41€147k€74k▼
Cash at bank and in hand54/58€45k€11k▼
Deferred charges and accrued income490/1€284-
Equity and liabilities
Total equity and liabilities10/49€1.53M€754k▼
Equity10/15€-52k€-309k▼
Contributions10/11€62k€62k=
Capital10€62k€62k=
Issued capital100€62k€62k=
Reserves13€6k€6k=
Non-distributable reserves130/1€6k€6k=
Legal reserve130€6k€6k=
Profit (loss) carried forward14€-120k€-377k▼
Amounts payable17/49€1.58M€1.06M▼
Amounts payable after more than one year17€3k-
Financial debts170/4€3k-
Leasing and similar obligations172€3k-
Amounts payable within one year42/48€1.57M€1.06M▼
Current portion of amounts payable after more than one year42€6k-
Financial debts43€421k-
Credit institutions430/8€421k-
Trade debts44€587k€185k▼
Suppliers440/4€587k€185k▼
Taxes, remuneration and social security45€296k€429k▲
Taxes450/3€226k€150k▼
Remuneration and social security454/9€70k€279k▲
Other amounts payable47/48€265k€449k▲
Income statement
Code20222023
Operating income70/76A€2.41M€2.29M▼
Turnover70€2.46M€2.35M▼
Change in stocks of work in progress, finished goods and contracts in progress71€-191k€-79k▲
Own construction capitalised72€104k-
Other operating income74€31k€15k▼
Operating charges60/66A€2.60M€2.43M▼
Goods for resale, raw materials and consumables60€1.22M€1.15M▼
Purchases600/8€1.25M€988k▼
Change in stocks: decrease (increase)609€-34k€163k▲
Services and other goods61€467k€410k▼
Remuneration, social security and pensions62€855k€784k▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€27k€36k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€32k€-32k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8-€7k
Other operating charges640/8€2k€35k▲
Non-recurring operating charges66A-€44k
Operating profit (loss)9901€-197k€-147k▲
Financial income75/76B€3k€2k▼
Recurring financial income75€3k€2k▼
Other financial income752/9€3k€2k▼
Financial charges65/66B€61k€113k▲
Recurring financial charges65€27k€36k▲
Debt charges650€23k€22k▼
Other financial charges652/9€4k€14k▲
Non-recurring financial charges66B€35k€77k▲
Profit (loss) for the period before taxes9903€-255k€-257k▼
Income taxes67/77€494-
Taxes670/3€494-
Profit (loss) for the period9904€-256k€-257k▼
Profit (loss) for the period to be appropriated9905€-256k€-257k▼
Appropriation of the result
Profit (loss) to be appropriated9906€-120k€-377k▼
Profit (loss) brought forward from the previous period14P€136k€-120k▼
Social balance
Average headcount (FTE)908715.016.0▲