Balance sheet
Code20242025
Assets
Total assets20/58€8.83M€9.38M▲
Fixed assets21/28€2.13M€2.03M▼
Intangible fixed assets21€127k€76k▼
Tangible fixed assets22/27€2.00M€1.95M▼
Land and buildings22€193k€172k▼
Plant, machinery and equipment23€155k€121k▼
Furniture and vehicles24€674k€516k▼
Leasing and similar rights25€983k€1.14M▲
Financial fixed assets28€338€338=
Other financial fixed assets284/8€338€338=
Amounts receivable and cash guarantees285/8€338€338=
Current assets29/58€6.70M€7.35M▲
Stocks and contracts in progress3€3.84M€3.80M▼
Stocks30/36€3.84M€3.80M▼
Goods purchased for resale34€3.84M€3.80M▼
Amounts receivable within one year40/41€2.18M€2.92M▲
Trade receivables40€1.95M€2.60M▲
Other amounts receivable41€229k€320k▲
Cash at bank and in hand54/58€635k€587k▼
Deferred charges and accrued income490/1€39k€41k▲
Equity and liabilities
Total equity and liabilities10/49€8.83M€9.38M▲
Equity10/15€3.75M€3.67M▼
Contributions10/11€99k€99k=
Capital10€99k€99k=
Issued capital100€99k€99k=
Reserves13€3.62M€3.56M▼
Non-distributable reserves130/1€10k€10k=
Legal reserve130€10k€10k=
Tax-exempt reserves132€400k€313k▼
Distributable reserves133€3.21M€3.24M▲
Investment grants15€25k€17k▼
Provisions and deferred taxes16€260k€231k▼
Provisions for liabilities and charges160/5€150k€150k=
Other liabilities and charges164/5€150k€150k=
Deferred taxes168€110k€81k▼
Amounts payable17/49€4.82M€5.47M▲
Amounts payable after more than one year17€2.04M€2.33M▲
Financial debts170/4€2.04M€2.33M▲
Leasing and similar obligations172€565k€646k▲
Credit institutions173€1.48M€1.68M▲
Amounts payable within one year42/48€2.77M€3.07M▲
Current portion of amounts payable after more than one year42€515k€654k▲
Financial debts43€109k€72k▼
Credit institutions430/8€109k€72k▼
Trade debts44€1.61M€1.48M▼
Suppliers440/4€1.61M€1.48M▼
Advances received on contracts in progress46€23k€24k▲
Taxes, remuneration and social security45€418k€348k▼
Taxes450/3€219k€97k▼
Remuneration and social security454/9€198k€252k▲
Other amounts payable47/48€87k€486k▲
Accrued charges and deferred income492/3€17k€80k▲
Income statement
Code20242025
Operating income70/76A€13.19M€15.02M▲
Turnover70€13.06M€14.91M▲
Other operating income74€125k€100k▼
Non-recurring operating income76A€2k€9k▲
Operating charges60/66A€12.41M€14.40M▲
Goods for resale, raw materials and consumables60€6.99M€8.61M▲
Purchases600/8€7.68M€8.56M▲
Change in stocks: decrease (increase)609€-684k€46k▲
Services and other goods61€3.14M€3.59M▲
Remuneration, social security and pensions62€1.52M€1.52M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€553k€581k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€111k-
Other operating charges640/8€94k€105k▲
Non-recurring operating charges66A€2k-
Operating profit (loss)9901€783k€618k▼
Financial income75/76B€21k€13k▼
Recurring financial income75€21k€10k▼
Income from financial fixed assets750-€640
Other financial income752/9€21k€9k▼
Non-recurring financial income76B€193€3k▲
Financial charges65/66B€182k€164k▼
Recurring financial charges65€182k€164k▼
Debt charges650€129k€110k▼
Other financial charges652/9€53k€54k▲
Profit (loss) for the period before taxes9903€622k€467k▼
Transfer from deferred taxes780€29k€29k=
Income taxes67/77€199k€161k▼
Taxes670/3€199k€161k▼
Profit (loss) for the period9904€452k€335k▼
Transfer from tax-exempt reserves789€87k€87k=
Profit (loss) for the period to be appropriated9905€539k€422k▼
Appropriation of the result
Profit (loss) to be appropriated9906€539k€422k▼
Transfer to equity691/2€539k€22k▼
To other reserves6921€539k€22k▼
Profit to be distributed694/7-€400k
Return on contributions (dividend)694-€400k
Social balance
Average headcount (FTE)908723.623.6=