Balance sheet
Code20242025
Assets
Total assets20/58€8.92M€9.19M▲
Fixed assets21/28€759k€651k▼
Intangible fixed assets21€310k€283k▼
Tangible fixed assets22/27€449k€369k▼
Land and buildings22€0-
Plant, machinery and equipment23€121k€91k▼
Furniture and vehicles24€69k€58k▼
Other tangible fixed assets26€259k€220k▼
Current assets29/58€8.16M€8.54M▲
Stocks and contracts in progress3€5.10M€4.36M▼
Stocks30/36€5.10M€4.36M▼
Raw materials and consumables30/31€878k€703k▼
Work in progress32€328k€453k▲
Finished goods33€1.24M€920k▼
Goods purchased for resale34€2.66M€2.28M▼
Amounts receivable within one year40/41€2.33M€3.50M▲
Trade receivables40€2.33M€2.94M▲
Other amounts receivable41€0€557k▲
Cash at bank and in hand54/58€536k€602k▲
Deferred charges and accrued income490/1€193k€77k▼
Equity and liabilities
Total equity and liabilities10/49€8.92M€9.19M▲
Equity10/15€5.02M€5.21M▲
Contributions10/11€62k€62k=
Capital10€62k€62k=
Issued capital100€62k€62k=
Reserves13€4.96M€5.15M▲
Non-distributable reserves130/1€6k€6k=
Legal reserve130€6k€6k=
Tax-exempt reserves132€3k€3k=
Distributable reserves133€4.95M€5.14M▲
Amounts payable17/49€3.90M€3.98M▲
Amounts payable after more than one year17€0€1.89M▲
Financial debts170/4€0€1.89M▲
Credit institutions173€0-
Other loans174-€1.89M
Other amounts payable178/9€0-
Amounts payable within one year42/48€3.86M€1.90M▼
Current portion of amounts payable after more than one year42€3k€0▼
Financial debts43€1.75M€0▼
Credit institutions430/8€1.75M€0▼
Trade debts44€1.05M€906k▼
Suppliers440/4€1.05M€906k▼
Advances received on contracts in progress46€131k€146k▲
Taxes, remuneration and social security45€903k€846k▼
Taxes450/3€662k€620k▼
Remuneration and social security454/9€241k€226k▼
Other amounts payable47/48€17k€0▼
Accrued charges and deferred income492/3€38k€188k▲
Income statement
Code20242025
Operating income70/76A€18.08M€18.14M▲
Turnover70€18.04M€18.25M▲
Change in stocks of work in progress, finished goods and contracts in progress71€-46k€-192k▼
Other operating income74€86k€77k▼
Non-recurring operating income76A€4k€6k▲
Operating charges60/66A€16.26M€17.78M▲
Goods for resale, raw materials and consumables60€11.30M€12.13M▲
Purchases600/8€10.98M€11.95M▲
Change in stocks: decrease (increase)609€316k€182k▼
Services and other goods61€2.57M€2.86M▲
Remuneration, social security and pensions62€2.18M€2.21M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€132k€150k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-17€388k▲
Other operating charges640/8€48k€39k▼
Non-recurring operating charges66A€23k€0▼
Operating profit (loss)9901€1.82M€361k▼
Financial income75/76B€123k€137k▲
Recurring financial income75€123k€137k▲
Income from current assets751€234€2k▲
Other financial income752/9€123k€135k▲
Financial charges65/66B€216k€210k▼
Recurring financial charges65€216k€210k▼
Debt charges650€127k€121k▼
Other financial charges652/9€90k€89k▼
Profit (loss) for the period before taxes9903€1.73M€288k▼
Transfer from deferred taxes780€0-
Income taxes67/77€478k€96k▼
Taxes670/3€478k€96k▼
Profit (loss) for the period9904€1.25M€192k▼
Transfer from tax-exempt reserves789€0-
Profit (loss) for the period to be appropriated9905€1.25M€192k▼
Appropriation of the result
Profit (loss) to be appropriated9906€1.25M€192k▼
Transfer to equity691/2€1.25M€192k▼
To other reserves6921€1.25M€192k▼
Profit to be distributed694/7€0-
Directors or managers695€0-
Social balance
Average headcount (FTE)908730.729.0▼