Balance sheet
Code20242025
Assets
Total assets20/58€5.45M€4.37M▼
Fixed assets21/28€1.82M€1.83M▲
Tangible fixed assets22/27€106k€115k▲
Plant, machinery and equipment23€27k€19k▼
Furniture and vehicles24€79k€96k▲
Other tangible fixed assets26€46-
Financial fixed assets28€1.71M€1.71M=
Affiliated companies280/1€1.71M€1.71M=
Participating interests280€1.71M€1.71M=
Other financial fixed assets284/8€202€204▲
Amounts receivable and cash guarantees285/8€202€204▲
Current assets29/58€3.64M€2.55M▼
Amounts receivable after more than one year29€43k€25k▼
Other amounts receivable291€43k€25k▼
Amounts receivable within one year40/41€3.41M€2.13M▼
Trade receivables40€2.51M€1.77M▼
Other amounts receivable41€895k€369k▼
Cash at bank and in hand54/58€183k€383k▲
Deferred charges and accrued income490/1€3k€4k▲
Equity and liabilities
Total equity and liabilities10/49€5.45M€4.37M▼
Equity10/15€2.43M€2.50M▲
Contributions10/11€2.25M€2.25M=
Capital10€2.25M€2.25M=
Issued capital100€2.25M€2.25M=
Reserves13€154k€158k▲
Non-distributable reserves130/1€100k€104k▲
Legal reserve130€100k€104k▲
Tax-exempt reserves132€17k€17k=
Distributable reserves133€36k€36k=
Profit (loss) carried forward14€27k€97k▲
Amounts payable17/49€3.02M€1.87M▼
Amounts payable after more than one year17€18k€4k▼
Financial debts170/4€18k€4k▼
Credit institutions173€18k€4k▼
Amounts payable within one year42/48€2.98M€1.85M▼
Current portion of amounts payable after more than one year42€15k€15k=
Trade debts44€2.39M€1.56M▼
Suppliers440/4€2.39M€1.35M▼
Bills of exchange payable441-€213k
Taxes, remuneration and social security45€281k€276k▼
Taxes450/3€59k€62k▲
Remuneration and social security454/9€222k€214k▼
Other amounts payable47/48€297k-
Accrued charges and deferred income492/3€18k€15k▼
Income statement
Code20242025
Operating income70/76A€11.90M€12.05M▲
Turnover70€11.63M€11.77M▲
Other operating income74€269k€286k▲
Non-recurring operating income76A€1k-
Operating charges60/66A€12.21M€12.61M▲
Goods for resale, raw materials and consumables60€9.69M€9.96M▲
Purchases600/8€9.69M€9.96M▲
Services and other goods61€815k€852k▲
Remuneration, social security and pensions62€1.65M€1.76M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€35k€36k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€20k-
Other operating charges640/8€2k€2k▼
Operating profit (loss)9901€-311k€-558k▼
Financial income75/76B€560k€769k▲
Recurring financial income75€560k€670k▲
Income from financial fixed assets750€297k€594k▲
Income from current assets751€50k€17k▼
Other financial income752/9€213k€59k▼
Non-recurring financial income76B-€99k
Financial charges65/66B€84k€136k▲
Recurring financial charges65€84k€37k▼
Debt charges650€737€1k▲
Other financial charges652/9€83k€36k▼
Non-recurring financial charges66B-€99k
Profit (loss) for the period before taxes9903€165k€75k▼
Income taxes67/77€589€937▲
Taxes670/3€589€937▲
Profit (loss) for the period9904€164k€74k▼
Profit (loss) for the period to be appropriated9905€164k€74k▼
Appropriation of the result
Profit (loss) to be appropriated9906€192k€101k▼
Profit (loss) brought forward from the previous period14P€27k€27k=
Transfer from equity791/2€141k-
From reserves792€141k-
Transfer to equity691/2€8k€4k▼
To the legal reserve6920€8k€4k▼
Profit to be distributed694/7€297k-
Return on contributions (dividend)694€297k-
Social balance
Average headcount (FTE)908719.518.3▼