Balance sheet
Code20242025
Assets
Total assets20/58€12.23M€12.60M▲
Fixed assets21/28€30k€44k▲
Tangible fixed assets22/27€30k€44k▲
Furniture and vehicles24€30k€44k▲
Current assets29/58€12.20M€12.55M▲
Stocks and contracts in progress3€217k€34k▼
Contracts in progress37€217k€34k▼
Amounts receivable within one year40/41€4.72M€5.26M▲
Trade receivables40€3.84M€4.16M▲
Other amounts receivable41€874k€1.09M▲
Current investments50/53€5.15M€5.75M▲
Own shares50€140k€140k=
Other investments51/53€5.01M€5.61M▲
Cash at bank and in hand54/58€1.89M€1.41M▼
Deferred charges and accrued income490/1€230k€98k▼
Equity and liabilities
Total equity and liabilities10/49€12.23M€12.60M▲
Equity10/15€3.74M€3.76M▲
Contributions10/11€966k€966k=
Capital10€966k€966k=
Issued capital100€966k€966k=
Reserves13€236k€236k=
Non-distributable reserves130/1€236k€236k=
Legal reserve130€97k€97k=
Own shares acquired1312€140k€140k=
Profit (loss) carried forward14€2.54M€2.56M▲
Provisions and deferred taxes16€200k€331k▲
Provisions for liabilities and charges160/5€200k€331k▲
Other liabilities and charges164/5€200k€331k▲
Amounts payable17/49€8.29M€8.51M▲
Amounts payable after more than one year17€1.54M€1.96M▲
Advances received on contracts in progress176€1.54M€1.96M▲
Amounts payable within one year42/48€6.75M€6.54M▼
Financial debts43€41k€6k▼
Credit institutions430/8€41k€6k▼
Trade debts44€3.07M€3.41M▲
Suppliers440/4€3.07M€3.41M▲
Advances received on contracts in progress46€3.29M€2.78M▼
Taxes, remuneration and social security45€347k€355k▲
Taxes450/3€42k€39k▼
Remuneration and social security454/9€305k€316k▲
Income statement
Code20242025
Operating income70/76A€7.49M€8.61M▲
Turnover70€7.00M€7.06M▲
Change in stocks of work in progress, finished goods and contracts in progress71€-48k€640k▲
Other operating income74€544k€914k▲
Operating charges60/66A€6.41M€7.61M▲
Goods for resale, raw materials and consumables60€392k€81k▼
Purchases600/8€392k€81k▼
Services and other goods61€4.21M€5.36M▲
Remuneration, social security and pensions62€1.26M€1.29M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€18k€17k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4-€104k
Provisions for liabilities and charges: additions (uses and reversals)635/8-€131k
Other operating charges640/8€526k€623k▲
Non-recurring operating charges66A€3k-
Operating profit (loss)9901€1.08M€1.00M▼
Financial income75/76B€163k€100k▼
Recurring financial income75€163k€100k▼
Income from current assets751€116k€96k▼
Other financial income752/9€47k€4k▼
Financial charges65/66B€48k€102k▲
Recurring financial charges65€48k€102k▲
Other financial charges652/9€48k€102k▲
Profit (loss) for the period before taxes9903€1.19M€999k▼
Income taxes67/77€371k€179k▼
Taxes670/3€371k€246k▼
Tax adjustments and reversals of tax provisions77-€67k
Profit (loss) for the period9904€824k€820k▼
Profit (loss) for the period to be appropriated9905€824k€820k▼
Appropriation of the result
Profit (loss) to be appropriated9906€3.35M€3.36M▲
Profit (loss) brought forward from the previous period14P€2.52M€2.54M▲
Profit to be distributed694/7€805k€805k=
Return on contributions (dividend)694€805k€805k=
Social balance
Average headcount (FTE)908712.814.2▲