Balance sheet
Code20242025
Assets
Total assets20/58€23.19M€24.42M▲
Fixed assets21/28€258k€399k▲
Intangible fixed assets21-€19k
Tangible fixed assets22/27€257k€380k▲
Land and buildings22€40k€39k▼
Plant, machinery and equipment23€970€27k▲
Furniture and vehicles24€216k€314k▲
Financial fixed assets28€239€239=
Other financial fixed assets284/8€239€239=
Amounts receivable and cash guarantees285/8€239€239=
Current assets29/58€22.93M€24.02M▲
Stocks and contracts in progress3€70k€73k▲
Stocks30/36€70k€73k▲
Goods purchased for resale34€70k€73k▲
Amounts receivable within one year40/41€9.68M€8.48M▼
Trade receivables40€4.13M€6.36M▲
Other amounts receivable41€5.54M€2.13M▼
Current investments50/53€3.00M€2.00M▼
Other investments51/53€3.00M€2.00M▼
Cash at bank and in hand54/58€10.18M€13.44M▲
Deferred charges and accrued income490/1€7k€28k▲
Equity and liabilities
Total equity and liabilities10/49€23.19M€24.42M▲
Equity10/15€14.49M€15.77M▲
Contributions10/11€269k€269k=
Capital10€269k€269k=
Issued capital100€269k€269k=
Reserves13€14.22M€15.50M▲
Non-distributable reserves130/1€27k€27k=
Legal reserve130€27k€27k=
Tax-exempt reserves132€1,000k€1,000k=
Distributable reserves133€13.20M€14.47M▲
Provisions and deferred taxes16€1.29M€1.22M▼
Provisions for liabilities and charges160/5€1.29M€1.22M▼
Other liabilities and charges164/5€1.29M€1.22M▼
Amounts payable17/49€7.41M€7.42M▲
Amounts payable within one year42/48€7.27M€7.07M▼
Trade debts44€4.35M€4.21M▼
Suppliers440/4€4.35M€4.21M▼
Taxes, remuneration and social security45€371k€676k▲
Taxes450/3€261k€542k▲
Remuneration and social security454/9€110k€134k▲
Other amounts payable47/48€2.55M€2.19M▼
Accrued charges and deferred income492/3€148k€351k▲
Income statement
Code20242025
Operating income70/76A€38.27M€41.60M▲
Turnover70€38.09M€41.39M▲
Other operating income74€172k€193k▲
Non-recurring operating income76A€7k€12k▲
Operating charges60/66A€25.28M€27.64M▲
Goods for resale, raw materials and consumables60€19.78M€21.78M▲
Purchases600/8€19.80M€21.79M▲
Change in stocks: decrease (increase)609€-18k€-4k▲
Services and other goods61€4.62M€4.93M▲
Remuneration, social security and pensions62€721k€831k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€78k€136k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€0€-2k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€52k€-61k▼
Other operating charges640/8€18k€19k▲
Operating profit (loss)9901€12.99M€13.96M▲
Financial income75/76B€235k€71k▼
Recurring financial income75€235k€71k▼
Income from current assets751€149k€64k▼
Other financial income752/9€85k€7k▼
Financial charges65/66B€18k€17k▼
Recurring financial charges65€18k€17k▼
Debt charges650€354€941▲
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651€0-
Other financial charges652/9€18k€17k▼
Profit (loss) for the period before taxes9903€13.21M€14.01M▲
Income taxes67/77€3.07M€3.73M▲
Taxes670/3€3.07M€3.73M▲
Tax adjustments and reversals of tax provisions77€0-
Profit (loss) for the period9904€10.14M€10.28M▲
Transfer from tax-exempt reserves789€0-
Transfer to tax-exempt reserves689€1,000k€0▼
Profit (loss) for the period to be appropriated9905€9.14M€10.28M▲
Appropriation of the result
Profit (loss) to be appropriated9906€9.14M€10.28M▲
Profit (loss) brought forward from the previous period14P€0-
Transfer from equity791/2€0€9.00M▲
From reserves792€0€9.00M▲
Transfer to equity691/2€9.14M€10.28M▲
To other reserves6921€9.14M€10.28M▲
Profit to be distributed694/7€0€9.00M▲
Return on contributions (dividend)694€0€9.00M▲
Social balance
Average headcount (FTE)908712.113.6▲