Balance sheet
Code20242025
Assets
Total assets20/58€6.97M€7.25M▲
Fixed assets21/28€5.59M€5.57M▼
Intangible fixed assets21€17k€39k▲
Tangible fixed assets22/27€767k€728k▼
Land and buildings22€704k€628k▼
Plant, machinery and equipment23€28k€65k▲
Furniture and vehicles24€36k€35k▼
Financial fixed assets28€4.80M€4.80M=
Affiliated companies280/1€4.80M€4.80M=
Participating interests280€4.80M€4.80M=
Other financial fixed assets284/8€1k€1k=
Amounts receivable and cash guarantees285/8€1k€1k=
Current assets29/58€1.38M€1.68M▲
Stocks and contracts in progress3€589k€625k▲
Stocks30/36€589k€625k▲
Raw materials and consumables30/31€17k€32k▲
Goods purchased for resale34€571k€593k▲
Amounts receivable within one year40/41€547k€629k▲
Trade receivables40€475k€576k▲
Other amounts receivable41€72k€53k▼
Cash at bank and in hand54/58€218k€375k▲
Deferred charges and accrued income490/1€27k€54k▲
Equity and liabilities
Total equity and liabilities10/49€6.97M€7.25M▲
Equity10/15€2.54M€2.54M=
Contributions10/11€143k€143k=
Capital10€143k€143k=
Issued capital100€149k€149k=
Uncalled capital101€6k€6k=
Reserves13€2.40M€2.40M=
Non-distributable reserves130/1€15k€15k=
Legal reserve130€15k€15k=
Tax-exempt reserves132€1.12M€1.12M=
Distributable reserves133€1.26M€1.26M=
Provisions and deferred taxes16€367k€367k=
Deferred taxes168€367k€367k=
Amounts payable17/49€4.06M€4.34M▲
Amounts payable after more than one year17€2.65M€2.37M▼
Financial debts170/4€2.65M€2.37M▼
Credit institutions173€2.65M€2.37M▼
Amounts payable within one year42/48€1.41M€1.98M▲
Current portion of amounts payable after more than one year42€275k€284k▲
Financial debts43€0€291k▲
Credit institutions430/8-€291k
Other loans439€0-
Trade debts44€794k€955k▲
Suppliers440/4€794k€955k▲
Taxes, remuneration and social security45€209k€243k▲
Taxes450/3€20k€25k▲
Remuneration and social security454/9€189k€218k▲
Other amounts payable47/48€128k€202k▲
Accrued charges and deferred income492/3€0-
Income statement
Code20242025
Operating income70/76A€9.65M€10.85M▲
Turnover70€9.61M€10.83M▲
Own construction capitalised72€17k€0▼
Other operating income74€18k€9k▼
Non-recurring operating income76A€2k€5k▲
Operating charges60/66A€9.36M€10.48M▲
Goods for resale, raw materials and consumables60€6.66M€7.56M▲
Purchases600/8€6.79M€7.60M▲
Change in stocks: decrease (increase)609€-127k€-36k▲
Services and other goods61€1.27M€1.19M▼
Remuneration, social security and pensions62€1.29M€1.58M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€110k€115k▲
Other operating charges640/8€27k€38k▲
Non-recurring operating charges66A€2k€0▼
Operating profit (loss)9901€289k€370k▲
Financial income75/76B€304€15▼
Recurring financial income75€304€15▼
Income from current assets751€3€0▼
Other financial income752/9€301€15▼
Financial charges65/66B€116k€112k▼
Recurring financial charges65€116k€112k▼
Debt charges650€109k€97k▼
Other financial charges652/9€6k€15k▲
Profit (loss) for the period before taxes9903€174k€257k▲
Transfer to deferred taxes680€0-
Income taxes67/77€51k€72k▲
Taxes670/3€51k€72k▲
Profit (loss) for the period9904€123k€186k▲
Transfer to tax-exempt reserves689€0-
Profit (loss) for the period to be appropriated9905€123k€186k▲
Appropriation of the result
Profit (loss) to be appropriated9906€123k€186k▲
Transfer from equity791/2€0-
From reserves792€0-
Profit to be distributed694/7€123k€186k▲
Return on contributions (dividend)694€123k€186k▲
Social balance
Average headcount (FTE)908726.832.0▲