Balance sheet
Code20242025
Assets
Total assets20/58€4.74M€4.81M▲
Fixed assets21/28€1.86M€1.47M▼
Intangible fixed assets21-€6k
Tangible fixed assets22/27€1.76M€1.37M▼
Plant, machinery and equipment23€1.69M€1.29M▼
Furniture and vehicles24€53k€43k▼
Other tangible fixed assets26€20k€21k▲
Assets under construction and advance payments27-€9k
Financial fixed assets28€100k€100k=
Other financial fixed assets284/8€100k€100k=
Amounts receivable and cash guarantees285/8€100k€100k=
Current assets29/58€2.88M€3.34M▲
Stocks and contracts in progress3€1.20M€1.36M▲
Stocks30/36€1.20M€1.36M▲
Raw materials and consumables30/31€881k€875k▼
Work in progress32€102k€256k▲
Finished goods33€208k€210k▲
Goods purchased for resale34€13k€15k▲
Amounts receivable within one year40/41€1.54M€1.27M▼
Trade receivables40€1.39M€1.20M▼
Other amounts receivable41€153k€74k▼
Cash at bank and in hand54/58€111k€577k▲
Deferred charges and accrued income490/1€22k€136k▲
Equity and liabilities
Total equity and liabilities10/49€4.74M€4.81M▲
Equity10/15€2.13M€1.86M▼
Contributions10/11€2.80M€2.80M=
Capital10€2.80M€2.80M=
Issued capital100€2.80M€2.80M=
Reserves13€61k€61k=
Non-distributable reserves130/1€61k€61k=
Legal reserve130€61k€61k=
Profit (loss) carried forward14€-729k€-996k▼
Amounts payable17/49€2.61M€2.95M▲
Amounts payable after more than one year17€619k€463k▼
Financial debts170/4€619k€463k▼
Credit institutions173€619k€463k▼
Amounts payable within one year42/48€1.94M€2.40M▲
Current portion of amounts payable after more than one year42€265k€279k▲
Trade debts44€590k€1.14M▲
Suppliers440/4€590k€1.14M▲
Taxes, remuneration and social security45€268k€181k▼
Taxes450/3€60k€12k▼
Remuneration and social security454/9€208k€169k▼
Other amounts payable47/48€812k€800k▼
Accrued charges and deferred income492/3€55k€81k▲
Income statement
Code20242025
Operating income70/76A€5.65M€6.81M▲
Turnover70€5.96M€6.28M▲
Change in stocks of work in progress, finished goods and contracts in progress71€-429k€444k▲
Own construction capitalised72€101k-
Other operating income74€24k€93k▲
Operating charges60/66A€6.41M€7.22M▲
Goods for resale, raw materials and consumables60€2.49M€3.28M▲
Purchases600/8€2.47M€2.99M▲
Change in stocks: decrease (increase)609€24k€292k▲
Services and other goods61€1.78M€1.79M▲
Remuneration, social security and pensions62€1.50M€1.44M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€482k€552k▲
Other operating charges640/8€156k€158k▲
Operating profit (loss)9901€-758k€-404k▲
Financial income75/76B€2k€202k▲
Recurring financial income75€2k€2k▲
Other financial income752/9€2k€2k▲
Non-recurring financial income76B-€199k
Financial charges65/66B€79k€63k▼
Recurring financial charges65€79k€63k▼
Debt charges650€75k€61k▼
Other financial charges652/9€4k€3k▼
Profit (loss) for the period before taxes9903€-835k€-266k▲
Income taxes67/77€764€1k▲
Taxes670/3€764€1k▲
Profit (loss) for the period9904€-836k€-267k▲
Profit (loss) for the period to be appropriated9905€-836k€-267k▲
Appropriation of the result
Profit (loss) to be appropriated9906€-729k€-996k▼
Profit (loss) brought forward from the previous period14P€107k€-729k▼
Social balance
Average headcount (FTE)908725.724.2▼