Balance sheet
Code20242025
Assets
Total assets20/58€3.44M€3.82M▲
Fixed assets21/28€417k€370k▼
Tangible fixed assets22/27€417k€370k▼
Plant, machinery and equipment23€17k€22k▲
Furniture and vehicles24€3k€1k▼
Leasing and similar rights25€348k€248k▼
Other tangible fixed assets26€49k€99k▲
Current assets29/58€3.02M€3.45M▲
Stocks and contracts in progress3€1.33M€1.68M▲
Stocks30/36€1.18M€1.19M▲
Goods purchased for resale34€1.18M€1.19M▲
Contracts in progress37€146k€489k▲
Amounts receivable within one year40/41€1.38M€1.38M▲
Trade receivables40€1.32M€1.34M▲
Other amounts receivable41€54k€42k▼
Cash at bank and in hand54/58€116k€26k▼
Deferred charges and accrued income490/1€199k€365k▲
Equity and liabilities
Total equity and liabilities10/49€3.44M€3.82M▲
Equity10/15€1.24M€998k▼
Contributions10/11€372k€372k=
Capital10€372k€372k=
Issued capital100€372k€372k=
Reserves13€43k€43k=
Non-distributable reserves130/1€37k€37k=
Legal reserve130€37k€37k=
Other1319€131€131=
Distributable reserves133€5k€5k=
Profit (loss) carried forward14€824k€584k▼
Provisions and deferred taxes16€22k€14k▼
Provisions for liabilities and charges160/5€22k€14k▼
Other liabilities and charges164/5€22k€14k▼
Amounts payable17/49€2.18M€2.81M▲
Amounts payable after more than one year17€215k€122k▼
Financial debts170/4€215k€122k▼
Leasing and similar obligations172€215k€122k▼
Amounts payable within one year42/48€1.70M€2.53M▲
Current portion of amounts payable after more than one year42€128k€120k▼
Financial debts43-€84k
Credit institutions430/8-€84k
Trade debts44€1.24M€1.25M▲
Suppliers440/4€1.24M€1.25M▲
Advances received on contracts in progress46€68k€458k▲
Taxes, remuneration and social security45€222k€243k▲
Taxes450/3€70k€67k▼
Remuneration and social security454/9€152k€176k▲
Other amounts payable47/48€51k€379k▲
Accrued charges and deferred income492/3€258k€154k▼
Income statement
Code20242025
Operating income70/76A€5.19M€4.93M▼
Turnover70€5.42M€4.41M▼
Change in stocks of work in progress, finished goods and contracts in progress71€-332k€343k▲
Own construction capitalised72€59k€64k▲
Other operating income74€44k€112k▲
Operating charges60/66A€5.29M€5.14M▼
Goods for resale, raw materials and consumables60€2.29M€2.21M▼
Purchases600/8€2.51M€2.30M▼
Change in stocks: decrease (increase)609€-222k€-87k▲
Services and other goods61€1.07M€970k▼
Remuneration, social security and pensions62€1.67M€1.67M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€154k€174k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€67k€95k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€5k€-8k▼
Other operating charges640/8€30k€27k▼
Operating profit (loss)9901€-90k€-209k▼
Financial income75/76B€254€1k▲
Recurring financial income75€254€1k▲
Income from current assets751€95€137▲
Other financial income752/9€159€952▲
Financial charges65/66B€21k€30k▲
Recurring financial charges65€21k€30k▲
Debt charges650€19k€29k▲
Other financial charges652/9€2k€835▼
Profit (loss) for the period before taxes9903€-111k€-238k▼
Income taxes67/77€2k€2k▲
Taxes670/3€2k€2k▲
Profit (loss) for the period9904€-113k€-240k▼
Profit (loss) for the period to be appropriated9905€-113k€-240k▼
Appropriation of the result
Profit (loss) to be appropriated9906€824k€584k▼
Profit (loss) brought forward from the previous period14P€936k€824k▼
Social balance
Average headcount (FTE)908720.021.0▲