Balance sheet
Code20242025
Assets
Total assets20/58€10.10M€8.95M▼
Fixed assets21/28€682k€704k▲
Tangible fixed assets22/27€681k€703k▲
Plant, machinery and equipment23€26k€32k▲
Furniture and vehicles24€69k€11k▼
Leasing and similar rights25€128k€241k▲
Other tangible fixed assets26€457k€419k▼
Financial fixed assets28€996€1k▲
Other financial fixed assets284/8€996€1k▲
Amounts receivable and cash guarantees285/8€996€1k▲
Current assets29/58€9.42M€8.25M▼
Stocks and contracts in progress3€5.93M€5.13M▼
Stocks30/36€5.93M€5.13M▼
Goods purchased for resale34€5.93M€5.13M▼
Amounts receivable within one year40/41€2.95M€2.83M▼
Trade receivables40€2.95M€2.79M▼
Other amounts receivable41-€37k
Cash at bank and in hand54/58€525k€253k▼
Deferred charges and accrued income490/1€25k€37k▲
Equity and liabilities
Total equity and liabilities10/49€10.10M€8.95M▼
Equity10/15€2.87M€2.75M▼
Contributions10/11€19k€19k=
Reserves13€2.26M€2.23M▼
Tax-exempt reserves132€261k€233k▼
Distributable reserves133€2.00M€2.00M=
Profit (loss) carried forward14€586k€494k▼
Provisions and deferred taxes16€66k€52k▼
Deferred taxes168€66k€52k▼
Amounts payable17/49€7.17M€6.15M▼
Amounts payable after more than one year17€90k€508k▲
Financial debts170/4€90k€508k▲
Leasing and similar obligations172€71k€148k▲
Credit institutions173€18k€361k▲
Amounts payable within one year42/48€7.08M€5.65M▼
Current portion of amounts payable after more than one year42€259k€207k▼
Financial debts43€4.46M€3.77M▼
Credit institutions430/8€4.46M€3.77M▼
Trade debts44€1.39M€729k▼
Suppliers440/4€1.39M€729k▼
Taxes, remuneration and social security45€567k€539k▼
Taxes450/3€311k€240k▼
Remuneration and social security454/9€255k€298k▲
Other amounts payable47/48€403k€400k▼
Accrued charges and deferred income492/3€0-
Income statement
Code20242025
Operating income70/76A€16.40M€18.24M▲
Turnover70€16.31M€18.15M▲
Other operating income74€91k€82k▼
Non-recurring operating income76A€0€14k▲
Operating charges60/66A€15.93M€17.55M▲
Goods for resale, raw materials and consumables60€11.35M€13.19M▲
Purchases600/8€9.36M€12.37M▲
Change in stocks: decrease (increase)609€1.99M€818k▼
Services and other goods61€1.78M€1.72M▼
Remuneration, social security and pensions62€2.40M€2.38M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€270k€263k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€86k€-17k▼
Other operating charges640/8€35k€21k▼
Non-recurring operating charges66A€11k€0▼
Operating profit (loss)9901€469k€692k▲
Financial income75/76B€25k€18k▼
Recurring financial income75€25k€18k▼
Other financial income752/9€25k€18k▼
Financial charges65/66B€375k€331k▼
Recurring financial charges65€375k€331k▼
Debt charges650€265k€233k▼
Other financial charges652/9€110k€98k▼
Profit (loss) for the period before taxes9903€119k€379k▲
Transfer from deferred taxes780€8k€14k▲
Transfer to deferred taxes680€0-
Income taxes67/77€51k€113k▲
Taxes670/3€51k€113k▲
Profit (loss) for the period9904€76k€279k▲
Transfer from tax-exempt reserves789€24k€91k▲
Transfer to tax-exempt reserves689€0€63k▲
Profit (loss) for the period to be appropriated9905€100k€307k▲
Appropriation of the result
Profit (loss) to be appropriated9906€986k€894k▼
Profit (loss) brought forward from the previous period14P€886k€586k▼
Profit to be distributed694/7€400k€400k=
Return on contributions (dividend)694€388k€362k▼
Directors or managers695€12k€38k▲
Social balance
Average headcount (FTE)908728.828.0▼