Balance sheet
Code20242025
Assets
Total assets20/58€14.42M€15.19M▲
Fixed assets21/28€2.65M€2.51M▼
Intangible fixed assets21€0-
Tangible fixed assets22/27€2.47M€2.33M▼
Plant, machinery and equipment23€810k€563k▼
Furniture and vehicles24€1.66M€1.11M▼
Other tangible fixed assets26€0€652k▲
Financial fixed assets28€182k€182k=
Affiliated companies280/1€181k€181k=
Participating interests280€181k€181k=
Other financial fixed assets284/8€887€887=
Amounts receivable and cash guarantees285/8€887€887=
Current assets29/58€11.77M€12.68M▲
Amounts receivable after more than one year29-€500k
Other amounts receivable291-€500k
Stocks and contracts in progress3€7.58M€7.11M▼
Stocks30/36€7.58M€7.11M▼
Goods purchased for resale34€7.58M€7.11M▼
Amounts receivable within one year40/41€3.96M€4.51M▲
Trade receivables40€1.49M€1.87M▲
Other amounts receivable41€2.47M€2.64M▲
Cash at bank and in hand54/58€138k€498k▲
Deferred charges and accrued income490/1€92k€64k▼
Equity and liabilities
Total equity and liabilities10/49€14.42M€15.19M▲
Equity10/15€3.20M€3.35M▲
Contributions10/11€106k€106k=
Capital10€106k€106k=
Issued capital100€106k€106k=
Reserves13€3.09M€3.25M▲
Non-distributable reserves130/1€11k€11k=
Legal reserve130€11k€11k=
Tax-exempt reserves132€599k€746k▲
Distributable reserves133€2.48M€2.49M▲
Provisions and deferred taxes16€649k€519k▼
Provisions for liabilities and charges160/5€649k€519k▼
Major repairs and maintenance162€649k€0▼
Other liabilities and charges164/5-€519k
Amounts payable17/49€10.57M€11.32M▲
Amounts payable after more than one year17€894k€1.29M▲
Financial debts170/4€204k€603k▲
Subordinated loans170€15k€13k▼
Credit institutions173€189k€590k▲
Other amounts payable178/9€690k€690k=
Amounts payable within one year42/48€9.15M€9.65M▲
Current portion of amounts payable after more than one year42€58k€109k▲
Financial debts43€7.62M€6.93M▼
Credit institutions430/8€7.62M€6.93M▼
Trade debts44€613k€1.50M▲
Suppliers440/4€613k€1.50M▲
Advances received on contracts in progress46€0€250▲
Taxes, remuneration and social security45€395k€779k▲
Taxes450/3€131k€409k▲
Remuneration and social security454/9€263k€370k▲
Other amounts payable47/48€463k€334k▼
Accrued charges and deferred income492/3€527k€373k▼
Income statement
Code20242025
Operating income70/76A€31.12M€28.35M▼
Turnover70€29.31M€27.18M▼
Other operating income74€1.81M€1.17M▼
Non-recurring operating income76A-€225
Operating charges60/66A€30.25M€27.78M▼
Goods for resale, raw materials and consumables60€25.36M€22.49M▼
Purchases600/8€21.23M€21.95M▲
Change in stocks: decrease (increase)609€4.13M€541k▼
Services and other goods61€2.16M€2.51M▲
Remuneration, social security and pensions62€2.05M€2.27M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€402k€614k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€8k€-70k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€8k€-130k▼
Other operating charges640/8€268k€96k▼
Operating profit (loss)9901€867k€577k▼
Financial income75/76B€9k€6k▼
Recurring financial income75€9k€6k▼
Income from current assets751€3k€5k▲
Other financial income752/9€5k€1k▼
Financial charges65/66B€519k€301k▼
Recurring financial charges65€416k€301k▼
Debt charges650€371k€274k▼
Other financial charges652/9€45k€27k▼
Non-recurring financial charges66B€103k€0▼
Profit (loss) for the period before taxes9903€358k€282k▼
Income taxes67/77€175k€127k▼
Taxes670/3€175k€128k▼
Tax adjustments and reversals of tax provisions77€272€2k▲
Profit (loss) for the period9904€183k€155k▼
Transfer from tax-exempt reserves789€140k€22k▼
Transfer to tax-exempt reserves689€211k€168k▼
Profit (loss) for the period to be appropriated9905€113k€8k▼
Appropriation of the result
Profit (loss) to be appropriated9906€113k€8k▼
Transfer to equity691/2€113k€8k▼
To other reserves6921€113k€8k▼
Social balance
Average headcount (FTE)908733.437.9▲