Balance sheet
Code20242025
Assets
Total assets20/58€7.60M€8.01M▲
Formation expenses20€0€0=
Fixed assets21/28€3.14M€2.89M▼
Intangible fixed assets21€14k€7k▼
Tangible fixed assets22/27€3.12M€2.87M▼
Land and buildings22€1.49M€1.38M▼
Plant, machinery and equipment23€1.30M€1.30M▼
Furniture and vehicles24€329k€191k▼
Financial fixed assets28€12k€15k▲
Companies linked by participating interests282/3€7k€7k=
Participating interests282€7k€7k=
Other financial fixed assets284/8€4k€7k▲
Amounts receivable and cash guarantees285/8€4k€7k▲
Current assets29/58€4.45M€5.12M▲
Stocks and contracts in progress3€1.79M€1.76M▼
Stocks30/36€1.79M€1.76M▼
Goods purchased for resale34€1.79M€1.76M▼
Amounts receivable within one year40/41€2.10M€1.73M▼
Trade receivables40€2.10M€1.72M▼
Other amounts receivable41€1k€15k▲
Current investments50/53€0-
Other investments51/53€0-
Cash at bank and in hand54/58€537k€1.59M▲
Deferred charges and accrued income490/1€28k€35k▲
Equity and liabilities
Total equity and liabilities10/49€7.60M€8.01M▲
Equity10/15€3.26M€4.08M▲
Contributions10/11€100k€110k▲
Reserves13€221k€211k▼
Non-distributable reserves130/1€10k€0▼
Reserves not available under the articles1311€10k€0▼
Tax-exempt reserves132€111k€111k=
Distributable reserves133€100k€100k=
Profit (loss) carried forward14€2.81M€3.65M▲
Investment grants15€126k€111k▼
Provisions and deferred taxes16€259k€259k=
Provisions for liabilities and charges160/5€259k€259k=
Other liabilities and charges164/5€259k€259k=
Amounts payable17/49€4.08M€3.66M▼
Amounts payable after more than one year17€1.03M€844k▼
Financial debts170/4€1.03M€842k▼
Credit institutions173€1.03M€842k▼
Other amounts payable178/9€1k€1k=
Amounts payable within one year42/48€3.05M€2.82M▼
Current portion of amounts payable after more than one year42€189k€190k▲
Financial debts43€0-
Credit institutions430/8€0-
Trade debts44€1.77M€1.51M▼
Suppliers440/4€1.77M€1.51M▼
Advances received on contracts in progress46€133k€60k▼
Taxes, remuneration and social security45€601k€658k▲
Taxes450/3€300k€383k▲
Remuneration and social security454/9€301k€275k▼
Other amounts payable47/48€354k€404k▲
Accrued charges and deferred income492/3€237€850▲
Income statement
Code20242025
Operating income70/76A€16.83M€15.06M▼
Turnover70€16.54M€14.88M▼
Own construction capitalised72€55k-
Other operating income74€237k€173k▼
Non-recurring operating income76A-€5k
Operating charges60/66A€15.62M€13.65M▼
Goods for resale, raw materials and consumables60€11.94M€9.88M▼
Purchases600/8€12.46M€9.91M▼
Change in stocks: decrease (increase)609€-519k€-31k▲
Services and other goods61€1.10M€1.09M▼
Remuneration, social security and pensions62€2.03M€2.06M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€516k€537k▲
Other operating charges640/8€29k€99k▲
Non-recurring operating charges66A€649€187▼
Operating profit (loss)9901€1.21M€1.40M▲
Financial income75/76B€75k€29k▼
Recurring financial income75€75k€29k▼
Income from financial fixed assets750€0€0▲
Other financial income752/9€75k€29k▼
Financial charges65/66B€31k€37k▲
Recurring financial charges65€31k€37k▲
Debt charges650€25k€30k▲
Other financial charges652/9€5k€6k▲
Profit (loss) for the period before taxes9903€1.26M€1.40M▲
Income taxes67/77€256k€306k▲
Taxes670/3€256k€306k▲
Profit (loss) for the period9904€1.00M€1.09M▲
Profit (loss) for the period to be appropriated9905€1.00M€1.09M▲
Appropriation of the result
Profit (loss) to be appropriated9906€3.06M€3.90M▲
Profit (loss) brought forward from the previous period14P€2.06M€2.81M▲
Profit to be distributed694/7€250k€250k=
Directors or managers695€250k€250k=
Social balance
Average headcount (FTE)908734.933.5▼