Balance sheet
Code20232024
Assets
Total assets20/58€18.32M€23.13M▲
Fixed assets21/28€9.58M€13.53M▲
Intangible fixed assets21€2.74M€4.79M▲
Tangible fixed assets22/27€5.74M€7.15M▲
Land and buildings22€236k€211k▼
Plant, machinery and equipment23€3.79M€5.03M▲
Furniture and vehicles24€922k€1.03M▲
Leasing and similar rights25€47k€47k=
Other tangible fixed assets26€748k€834k▲
Financial fixed assets28€1.09M€1.58M▲
Affiliated companies280/1€85k€364k▲
Participating interests280€75k€100k▲
Amounts receivable281€10k€264k▲
Other financial fixed assets284/8€1.01M€1.22M▲
Amounts receivable and cash guarantees285/8€1.01M€1.22M▲
Current assets29/58€8.74M€9.61M▲
Amounts receivable after more than one year29€1.90M€2.13M▲
Other amounts receivable291€1.90M€2.13M▲
Stocks and contracts in progress3€2.66M€2.96M▲
Stocks30/36€2.66M€2.95M▲
Goods purchased for resale34€2.66M€2.95M▲
Contracts in progress37€3k€16k▲
Amounts receivable within one year40/41€3.64M€3.05M▼
Trade receivables40€3.44M€2.75M▼
Other amounts receivable41€202k€291k▲
Cash at bank and in hand54/58€310k€1.24M▲
Deferred charges and accrued income490/1€218k€227k▲
Equity and liabilities
Total equity and liabilities10/49€18.32M€23.13M▲
Equity10/15€3.29M€3.87M▲
Contributions10/11€62k€62k=
Capital10€62k€62k=
Issued capital100€62k€62k=
Reserves13€3.16M€3.69M▲
Non-distributable reserves130/1€6k€6k=
Legal reserve130€6k€6k=
Distributable reserves133€3.16M€3.69M▲
Investment grants15€65k€115k▲
Provisions and deferred taxes16€16k€18k▲
Provisions for liabilities and charges160/5€16k€18k▲
Other liabilities and charges164/5€16k€18k▲
Amounts payable17/49€15.01M€19.25M▲
Amounts payable after more than one year17€6.63M€10.14M▲
Financial debts170/4€6.63M€10.14M▲
Leasing and similar obligations172€2k€0▼
Credit institutions173€6.63M€10.14M▲
Amounts payable within one year42/48€8.31M€9.04M▲
Current portion of amounts payable after more than one year42€1.88M€2.21M▲
Financial debts43€218k€218k=
Credit institutions430/8€218k€218k=
Trade debts44€2.52M€2.57M▲
Suppliers440/4€2.52M€2.57M▲
Advances received on contracts in progress46€621k€450k▼
Taxes, remuneration and social security45€1.49M€1.45M▼
Taxes450/3€309k€392k▲
Remuneration and social security454/9€1.18M€1.06M▼
Other amounts payable47/48€1.59M€2.14M▲
Accrued charges and deferred income492/3€69k€66k▼
Income statement
Code20232024
Operating income70/76A€16.82M€18.90M▲
Turnover70€16.09M€17.91M▲
Change in stocks of work in progress, finished goods and contracts in progress71€3k€14k▲
Own construction capitalised72€302k€702k▲
Other operating income74€409k€255k▼
Non-recurring operating income76A€15k€16k▲
Operating charges60/66A€16.39M€17.96M▲
Goods for resale, raw materials and consumables60€4.39M€4.19M▼
Purchases600/8€4.19M€4.48M▲
Change in stocks: decrease (increase)609€200k€-288k▼
Services and other goods61€4.46M€5.12M▲
Remuneration, social security and pensions62€5.29M€5.77M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€2.03M€2.79M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€9k€48k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€3k€2k▼
Other operating charges640/8€48k€30k▼
Non-recurring operating charges66A€164k€11k▼
Operating profit (loss)9901€431k€932k▲
Financial income75/76B€18k€26k▲
Recurring financial income75€18k€26k▲
Income from current assets751€18k€24k▲
Other financial income752/9€486€2k▲
Financial charges65/66B€203k€420k▲
Recurring financial charges65€203k€420k▲
Debt charges650€191k€404k▲
Other financial charges652/9€11k€16k▲
Profit (loss) for the period before taxes9903€247k€538k▲
Income taxes67/77€7k€5k▼
Taxes670/3€7k€5k▼
Profit (loss) for the period9904€240k€532k▲
Profit (loss) for the period to be appropriated9905€240k€532k▲
Appropriation of the result
Profit (loss) to be appropriated9906€240k€532k▲
Transfer to equity691/2€240k€532k▲
To other reserves6921€240k€532k▲
Social balance
Average headcount (FTE)908771.574.5▲