Balance sheet
Code20232024
Assets
Total assets20/58€11.94M€10.98M▼
Fixed assets21/28€2.08M€2.58M▲
Intangible fixed assets21€6k€4k▼
Tangible fixed assets22/27€2.01M€2.52M▲
Land and buildings22€134k€188k▲
Plant, machinery and equipment23€849k€1.36M▲
Furniture and vehicles24€38k€63k▲
Leasing and similar rights25-€523k
Assets under construction and advance payments27€988k€386k▼
Financial fixed assets28€62k€62k▼
Other financial fixed assets284/8€62k€62k▼
Amounts receivable and cash guarantees285/8€62k€62k▼
Current assets29/58€9.86M€8.40M▼
Stocks and contracts in progress3€2.57M€3.15M▲
Stocks30/36€2.57M€3.15M▲
Raw materials and consumables30/31€885k€748k▼
Work in progress32€335k€616k▲
Finished goods33€1.31M€349k▼
Goods purchased for resale34€41k€1.44M▲
Amounts receivable within one year40/41€6.51M€3.88M▼
Trade receivables40€6.33M€3.57M▼
Other amounts receivable41€175k€302k▲
Current investments50/53-€589k
Other investments51/53-€589k
Cash at bank and in hand54/58€587k€670k▲
Deferred charges and accrued income490/1€191k€111k▼
Equity and liabilities
Total equity and liabilities10/49€11.94M€10.98M▼
Equity10/15€3.82M€5.05M▲
Contributions10/11€1.00M€1.00M=
Capital10€1.00M€1.00M=
Issued capital100€1.00M€1.00M=
Reserves13€433k€433k=
Non-distributable reserves130/1€186k€186k=
Legal reserve130€186k€186k=
Distributable reserves133€247k€247k=
Profit (loss) carried forward14€2.39M€3.62M▲
Provisions and deferred taxes16€1.01M€9k▼
Provisions for liabilities and charges160/5€1.01M€9k▼
Pensions and similar obligations160€9k€9k=
Other liabilities and charges164/5€1.00M€0▼
Amounts payable17/49€7.11M€5.93M▼
Amounts payable after more than one year17€611k€330k▼
Financial debts170/4€611k€330k▼
Leasing and similar obligations172€611k€330k▼
Amounts payable within one year42/48€6.39M€5.52M▼
Current portion of amounts payable after more than one year42€112k€106k▼
Financial debts43€385k€0▼
Credit institutions430/8€385k€0▼
Trade debts44€5.27M€5.07M▼
Suppliers440/4€5.27M€5.07M▼
Taxes, remuneration and social security45€619k€347k▼
Taxes450/3€347k€102k▼
Remuneration and social security454/9€272k€246k▼
Other amounts payable47/48€0-
Accrued charges and deferred income492/3€108k€74k▼
Income statement
Code20232024
Operating income70/76A€24.80M€20.37M▼
Turnover70€23.38M€20.11M▼
Change in stocks of work in progress, finished goods and contracts in progress71€1.24M€-94k▼
Other operating income74€163k€228k▲
Non-recurring operating income76A€19k€124k▲
Operating charges60/66A€22.86M€19.07M▼
Goods for resale, raw materials and consumables60€13.48M€10.81M▼
Purchases600/8€13.40M€11.59M▼
Change in stocks: decrease (increase)609€80k€-775k▼
Services and other goods61€5.57M€5.45M▼
Remuneration, social security and pensions62€2.36M€2.80M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€251k€371k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€27k€98k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€500k€-1.00M▼
Other operating charges640/8€414k€536k▲
Non-recurring operating charges66A€250k€38▼
Operating profit (loss)9901€1.95M€1.29M▼
Financial income75/76B€67k€275k▲
Recurring financial income75€67k€275k▲
Income from current assets751-€23k
Other financial income752/9€67k€252k▲
Financial charges65/66B€359k€218k▼
Recurring financial charges65€359k€218k▼
Debt charges650€65k€58k▼
Other financial charges652/9€294k€160k▼
Non-recurring financial charges66B€0-
Profit (loss) for the period before taxes9903€1.66M€1.35M▼
Income taxes67/77€68k€125k▲
Taxes670/3€68k€125k▲
Profit (loss) for the period9904€1.59M€1.23M▼
Profit (loss) for the period to be appropriated9905€1.59M€1.23M▼
Appropriation of the result
Profit (loss) to be appropriated9906€2.39M€3.62M▲
Profit (loss) brought forward from the previous period14P€799k€2.39M▲
Social balance
Average headcount (FTE)908737.442.5▲