Balance sheet
Code20232024
Assets
Total assets20/58€10.61M€8.64M▼
Fixed assets21/28€6.02M€6.43M▲
Tangible fixed assets22/27€977k€1.39M▲
Land and buildings22€860k€840k▼
Plant, machinery and equipment23€50k€541k▲
Furniture and vehicles24€499€5k▲
Leasing and similar rights25€40k€4k▼
Assets under construction and advance payments27€26k-
Financial fixed assets28€5.04M€5.04M=
Affiliated companies280/1€5.04M€5.04M=
Participating interests280€5.04M€5.04M=
Other financial fixed assets284/8€334€334=
Shares284€64€64=
Amounts receivable and cash guarantees285/8€270€270=
Current assets29/58€4.59M€2.20M▼
Amounts receivable after more than one year29€34k€31k▼
Other amounts receivable291€34k€31k▼
Stocks and contracts in progress3€833k€722k▼
Stocks30/36€833k€722k▼
Raw materials and consumables30/31€656k€596k▼
Work in progress32-€3k
Finished goods33€55k€48k▼
Goods purchased for resale34€121k€75k▼
Amounts receivable within one year40/41€3.68M€1.40M▼
Trade receivables40€1.90M€1.23M▼
Other amounts receivable41€1.78M€175k▼
Cash at bank and in hand54/58€24k€2k▼
Deferred charges and accrued income490/1€19k€47k▲
Equity and liabilities
Total equity and liabilities10/49€10.61M€8.64M▼
Equity10/15€6.98M€6.64M▼
Contributions10/11€6.61M€6.61M=
Capital10€6.61M€6.61M=
Issued capital100€6.61M€6.61M=
Reserves13€73k€73k=
Non-distributable reserves130/1€62k€62k=
Legal reserve130€62k€62k=
Tax-exempt reserves132€11k€11k=
Profit (loss) carried forward14€303k€-43k▼
Provisions and deferred taxes16€45k€42k▼
Provisions for liabilities and charges160/5€45k€42k▼
Other liabilities and charges164/5€45k€42k▼
Amounts payable17/49€3.58M€1.96M▼
Amounts payable after more than one year17€4k-
Financial debts170/4€4k-
Leasing and similar obligations172€4k-
Amounts payable within one year42/48€3.52M€1.90M▼
Current portion of amounts payable after more than one year42€23k€4k▼
Financial debts43€631k€631k=
Other loans439€631k€631k=
Trade debts44€2.34M€874k▼
Suppliers440/4€2.34M€874k▼
Taxes, remuneration and social security45€528k€389k▼
Taxes450/3€88k€56k▼
Remuneration and social security454/9€440k€333k▼
Other amounts payable47/48€143€88▼
Accrued charges and deferred income492/3€56k€58k▲
Income statement
Code20232024
Operating income70/76A€14.97M€11.99M▼
Turnover70€14.85M€11.83M▼
Change in stocks of work in progress, finished goods and contracts in progress71€-31k€-4k▲
Other operating income74€149k€169k▲
Non-recurring operating income76A€6k-
Operating charges60/66A€14.42M€12.17M▼
Goods for resale, raw materials and consumables60€9.71M€7.48M▼
Purchases600/8€9.62M€7.38M▼
Change in stocks: decrease (increase)609€88k€99k▲
Services and other goods61€2.06M€1.94M▼
Remuneration, social security and pensions62€2.45M€2.54M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€73k€92k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€30k€7k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€-6k€-3k▲
Other operating charges640/8€96k€99k▲
Non-recurring operating charges66A-€10k
Operating profit (loss)9901€556k€-176k▼
Financial income75/76B€1.01M€18k▼
Recurring financial income75€11k€18k▲
Income from current assets751€11k€18k▲
Other financial income752/9€0€1▲
Non-recurring financial income76B€1.00M-
Financial charges65/66B€37k€38k▲
Recurring financial charges65€37k€38k▲
Debt charges650€34k€35k▲
Other financial charges652/9€3k€3k▲
Profit (loss) for the period before taxes9903€1.53M€-196k▼
Income taxes67/77€904€150k▲
Taxes670/3€1k€150k▲
Tax adjustments and reversals of tax provisions77€96-
Profit (loss) for the period9904€1.53M€-346k▼
Profit (loss) for the period to be appropriated9905€1.53M€-346k▼
Appropriation of the result
Profit (loss) to be appropriated9906€319k€-43k▼
Profit (loss) brought forward from the previous period14P€-1.21M€303k▲
Transfer to equity691/2€16k-
To the legal reserve6920€16k-
Social balance
Average headcount (FTE)908741.143.5▲