Balance sheet
Code20242025
Assets
Total assets20/58€15.91M€12.41M▼
Fixed assets21/28€7.60M€7.09M▼
Intangible fixed assets21€34k€7k▼
Tangible fixed assets22/27€7.55M€7.07M▼
Land and buildings22€6.32M€6.08M▼
Plant, machinery and equipment23€104k€75k▼
Furniture and vehicles24€207k€118k▼
Leasing and similar rights25€772k€648k▼
Assets under construction and advance payments27€153k€153k=
Financial fixed assets28€10k€7k▼
Other financial fixed assets284/8€10k€7k▼
Amounts receivable and cash guarantees285/8€10k€7k▼
Current assets29/58€8.31M€5.32M▼
Amounts receivable after more than one year29€1.04M€485k▼
Other amounts receivable291€1.04M€485k▼
Stocks and contracts in progress3€839k€960k▲
Stocks30/36€128k€191k▲
Raw materials and consumables30/31€128k€191k▲
Contracts in progress37€711k€770k▲
Amounts receivable within one year40/41€5.48M€3.36M▼
Trade receivables40€2.02M€1.32M▼
Other amounts receivable41€3.46M€2.04M▼
Cash at bank and in hand54/58€596k€179k▼
Deferred charges and accrued income490/1€356k€331k▼
Equity and liabilities
Total equity and liabilities10/49€15.91M€12.41M▼
Equity10/15€1.74M€1.84M▲
Contributions10/11€100k€100k=
Capital10€100k€100k=
Issued capital100€100k€100k=
Reserves13€1.64M€1.74M▲
Non-distributable reserves130/1€10k€10k=
Legal reserve130€10k€10k=
Tax-exempt reserves132€37k€37k=
Distributable reserves133€1.60M€1.69M▲
Amounts payable17/49€14.17M€10.57M▼
Amounts payable after more than one year17€5.55M€4.18M▼
Financial debts170/4€4.65M€4.18M▼
Leasing and similar obligations172€532k€421k▼
Credit institutions173€4.12M€3.76M▼
Other amounts payable178/9€900k€0▼
Amounts payable within one year42/48€8.53M€6.36M▼
Current portion of amounts payable after more than one year42€528k€533k▲
Financial debts43€2.53M€1.79M▼
Credit institutions430/8€2.53M€1.79M▼
Trade debts44€3.34M€2.93M▼
Suppliers440/4€3.34M€2.93M▼
Advances received on contracts in progress46€82k€697k▲
Taxes, remuneration and social security45€1.65M€291k▼
Taxes450/3€1.43M€100k▼
Remuneration and social security454/9€216k€191k▼
Other amounts payable47/48€400k€121k▼
Accrued charges and deferred income492/3€87k€28k▼
Income statement
Code20242025
Operating income70/76A€24.23M€17.38M▼
Turnover70€24.43M€15.83M▼
Change in stocks of work in progress, finished goods and contracts in progress71€-575k€59k▲
Other operating income74€372k€615k▲
Non-recurring operating income76A€0€874k▲
Operating charges60/66A€23.61M€16.99M▼
Goods for resale, raw materials and consumables60€18.24M€12.55M▼
Purchases600/8€18.27M€12.61M▼
Change in stocks: decrease (increase)609€-29k€-63k▼
Services and other goods61€2.31M€1.42M▼
Remuneration, social security and pensions62€2.45M€2.34M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€536k€593k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-65k€0▲
Other operating charges640/8€128k€71k▼
Non-recurring operating charges66A€500€10k▲
Operating profit (loss)9901€620k€394k▼
Financial income75/76B€128k€117k▼
Recurring financial income75€128k€117k▼
Income from current assets751€111k€97k▼
Other financial income752/9€17k€20k▲
Financial charges65/66B€535k€360k▼
Recurring financial charges65€535k€360k▼
Debt charges650€331k€287k▼
Other financial charges652/9€205k€73k▼
Profit (loss) for the period before taxes9903€213k€151k▼
Income taxes67/77€76k€60k▼
Taxes670/3€76k€60k▼
Profit (loss) for the period9904€137k€92k▼
Profit (loss) for the period to be appropriated9905€137k€92k▼
Appropriation of the result
Profit (loss) to be appropriated9906€137k€92k▼
Transfer to equity691/2€137k€92k▼
To other reserves6921€137k€92k▼
Social balance
Average headcount (FTE)908732.430.1▼