Balance sheet
Code20232024
Assets
Total assets20/58€20.89M€19.81M▼
Fixed assets21/28€7.19M€7.03M▼
Intangible fixed assets21€89k€147k▲
Tangible fixed assets22/27€5.41M€5.20M▼
Land and buildings22€1.80M€1.79M▼
Plant, machinery and equipment23€1.43M€1.48M▲
Furniture and vehicles24€266k€561k▲
Leasing and similar rights25€1.91M€1.37M▼
Financial fixed assets28€1.69M€1.69M=
Affiliated companies280/1€1.69M€1.69M=
Participating interests280€1.69M€1.69M=
Other financial fixed assets284/8€3k€3k=
Shares284€86€86=
Amounts receivable and cash guarantees285/8€3k€3k=
Current assets29/58€13.70M€12.78M▼
Stocks and contracts in progress3€7.32M€5.96M▼
Stocks30/36€7.32M€5.96M▼
Raw materials and consumables30/31€4.82M€3.85M▼
Work in progress32€0-
Finished goods33€2.50M€2.10M▼
Amounts receivable within one year40/41€6.01M€6.28M▲
Trade receivables40€5.77M€5.80M▲
Other amounts receivable41€232k€484k▲
Cash at bank and in hand54/58€364k€535k▲
Deferred charges and accrued income490/1€11k€7k▼
Equity and liabilities
Total equity and liabilities10/49€20.89M€19.81M▼
Equity10/15€7.98M€8.84M▲
Contributions10/11€415k€415k=
Capital10€405k€405k=
Issued capital100€405k€405k=
Outside capital11€10k€10k=
Share premium1100/10€10k€10k=
Reserves13€5.78M€5.76M▼
Non-distributable reserves130/1€41k€41k=
Legal reserve130€41k€41k=
Tax-exempt reserves132€4.98M€4.96M▼
Distributable reserves133€760k€760k=
Profit (loss) carried forward14€1.77M€2.66M▲
Investment grants15€14k€9k▼
Provisions and deferred taxes16€36k€27k▼
Deferred taxes168€36k€27k▼
Amounts payable17/49€12.87M€10.94M▼
Amounts payable after more than one year17€2.18M€1.63M▼
Financial debts170/4€2.18M€1.63M▼
Leasing and similar obligations172€1.36M€834k▼
Credit institutions173€828k€798k▼
Amounts payable within one year42/48€10.63M€9.27M▼
Current portion of amounts payable after more than one year42€734k€781k▲
Financial debts43€4.20M€2.50M▼
Credit institutions430/8€4.20M€2.50M▼
Trade debts44€3.55M€2.81M▼
Suppliers440/4€3.55M€2.81M▼
Advances received on contracts in progress46€74k€32k▼
Taxes, remuneration and social security45€1.46M€1.25M▼
Taxes450/3€339k€280k▼
Remuneration and social security454/9€1.13M€972k▼
Other amounts payable47/48€617k€1.90M▲
Accrued charges and deferred income492/3€58k€41k▼
Income statement
Code20232024
Operating income70/76A€31.87M€31.33M▼
Turnover70€30.56M€31.20M▲
Change in stocks of work in progress, finished goods and contracts in progress71€722k€-395k▼
Other operating income74€556k€523k▼
Non-recurring operating income76A€34k€2k▼
Operating charges60/66A€30.39M€28.67M▼
Goods for resale, raw materials and consumables60€16.72M€15.04M▼
Purchases600/8€17.03M€14.07M▼
Change in stocks: decrease (increase)609€-315k€968k▲
Services and other goods61€4.17M€4.30M▲
Remuneration, social security and pensions62€8.17M€7.91M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€1.27M€1.36M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€5k€0▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€0-
Other operating charges640/8€58k€61k▲
Non-recurring operating charges66A€245€4k▲
Operating profit (loss)9901€1.49M€2.66M▲
Financial income75/76B€67k€71k▲
Recurring financial income75€67k€71k▲
Income from current assets751€1k€3k▲
Other financial income752/9€66k€68k▲
Financial charges65/66B€350k€380k▲
Recurring financial charges65€350k€380k▲
Debt charges650€230k€264k▲
Other financial charges652/9€120k€117k▼
Profit (loss) for the period before taxes9903€1.20M€2.35M▲
Transfer from deferred taxes780€10k€9k▼
Income taxes67/77€285k€596k▲
Taxes670/3€298k€600k▲
Tax adjustments and reversals of tax provisions77€13k€3k▼
Profit (loss) for the period9904€929k€1.76M▲
Transfer from tax-exempt reserves789€25k€21k▼
Transfer to tax-exempt reserves689€0-
Profit (loss) for the period to be appropriated9905€955k€1.78M▲
Appropriation of the result
Profit (loss) to be appropriated9906€2.39M€3.56M▲
Profit (loss) brought forward from the previous period14P€1.44M€1.77M▲
Profit to be distributed694/7€617k€896k▲
Return on contributions (dividend)694€617k€896k▲
Social balance
Average headcount (FTE)9087115.3113.4▼