Balance sheet
Code20232024
Assets
Total assets20/58€6.13M€6.68M▲
Fixed assets21/28€1.10M€1.07M▼
Tangible fixed assets22/27€1.10M€1.07M▼
Land and buildings22€496k€473k▼
Plant, machinery and equipment23€92k€95k▲
Furniture and vehicles24€515k€500k▼
Current assets29/58€5.03M€5.62M▲
Stocks and contracts in progress3€196k€388k▲
Stocks30/36€196k€388k▲
Work in progress32-€59k
Goods purchased for resale34-€328k
Amounts receivable within one year40/41€3.18M€2.60M▼
Trade receivables40€3.01M€2.42M▼
Other amounts receivable41€167k€180k▲
Current investments50/53€600k€1.70M▲
Other investments51/53-€1.70M
Cash at bank and in hand54/58€1.05M€889k▼
Deferred charges and accrued income490/1-€43k
Equity and liabilities
Total equity and liabilities10/49€6.13M€6.68M▲
Equity10/15€4.04M€4.69M▲
Contributions10/11€123k€123k=
Capital10€123k€123k=
Issued capital100€123k€123k=
Reserves13€3.88M€4.53M▲
Non-distributable reserves130/1€95k€95k=
Legal reserve130€92k€92k=
Other1319€3k€3k=
Tax-exempt reserves132€37k€37k=
Distributable reserves133€3.75M€4.40M▲
Profit (loss) carried forward14€3k€7k▲
Investment grants15€41k€31k▼
Amounts payable17/49€2.08M€2.00M▼
Amounts payable after more than one year17€118k€68k▼
Financial debts170/4€118k€68k▼
Credit institutions173-€68k
Amounts payable within one year42/48€1.88M€1.83M▼
Current portion of amounts payable after more than one year42€50k€50k▲
Trade debts44€808k€525k▼
Suppliers440/4€808k€525k▼
Taxes, remuneration and social security45€246k€460k▲
Taxes450/3€16k€111k▲
Remuneration and social security454/9€230k€349k▲
Other amounts payable47/48€774k€795k▲
Accrued charges and deferred income492/3€89k€97k▲
Income statement
Code20232024
Operating income70/76A-€12.09M
Turnover70-€11.86M
Change in stocks of work in progress, finished goods and contracts in progress71-€59k
Other operating income74-€171k
Operating charges60/66A-€11.26M
Goods for resale, raw materials and consumables60-€5.87M
Purchases600/8-€6.03M
Change in stocks: decrease (increase)609-€-159k
Services and other goods61-€2.02M
Remuneration, social security and pensions62€2.71M€2.93M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€319k€352k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€3k€37k▲
Other operating charges640/8€43k€50k▲
Non-recurring operating charges66A€174€3k▲
Gross operating margin9900€4.22M-
Operating profit (loss)9901€1.14M€823k▼
Financial income75/76B€83k€105k▲
Recurring financial income75€83k€105k▲
Income from current assets751-€36k
Other financial income752/9-€69k
Financial charges65/66B€59k€44k▼
Recurring financial charges65€59k€44k▼
Debt charges650-€36k
Other financial charges652/9-€9k
Profit (loss) for the period before taxes9903€1.16M€884k▼
Income taxes67/77€374k€230k▼
Taxes670/3-€231k
Tax adjustments and reversals of tax provisions77-€894
Profit (loss) for the period9904€790k€654k▼
Profit (loss) for the period to be appropriated9905€790k€654k▼
Appropriation of the result
Profit (loss) to be appropriated9906€793k€657k▼
Profit (loss) brought forward from the previous period14P€3k€3k=
Transfer to equity691/2€790k€650k▼
To other reserves6921€790k€650k▼
Social balance
Average headcount (FTE)908743.144.5▲