Balance sheet
Code20242025
Assets
Total assets20/58€17.17M€15.04M▼
Fixed assets21/28€4.61M€4.30M▼
Intangible fixed assets21€45k€12k▼
Tangible fixed assets22/27€4.03M€3.75M▼
Land and buildings22€3.01M€2.93M▼
Plant, machinery and equipment23€285k€229k▼
Furniture and vehicles24€737k€594k▼
Assets under construction and advance payments27€0-
Financial fixed assets28€536k€533k▼
Affiliated companies280/1€200k€200k=
Participating interests280€200k€200k=
Other financial fixed assets284/8€336k€333k▼
Amounts receivable and cash guarantees285/8€336k€333k▼
Current assets29/58€12.56M€10.74M▼
Amounts receivable after more than one year29€2.35M€1.61M▼
Other amounts receivable291€2.35M€1.61M▼
Stocks and contracts in progress3€6.92M€5.20M▼
Stocks30/36€6.92M€39k▼
Raw materials and consumables30/31€41k€39k▼
Work in progress32€6.88M€0▼
Contracts in progress37-€5.16M
Amounts receivable within one year40/41€2.83M€3.57M▲
Trade receivables40€2.57M€3.36M▲
Other amounts receivable41€261k€211k▼
Cash at bank and in hand54/58€425k€316k▼
Deferred charges and accrued income490/1€33k€42k▲
Equity and liabilities
Total equity and liabilities10/49€17.17M€15.04M▼
Equity10/15€6.68M€7.46M▲
Contributions10/11€372k€372k=
Capital10€372k€372k=
Issued capital100€372k€372k=
Reserves13€6.31M€7.09M▲
Non-distributable reserves130/1€37k€37k=
Legal reserve130€37k€37k=
Distributable reserves133€6.27M€7.05M▲
Provisions and deferred taxes16-€95k
Provisions for liabilities and charges160/5-€95k
Other liabilities and charges164/5-€95k
Amounts payable17/49€10.49M€7.48M▼
Amounts payable after more than one year17€4.78M€3.34M▼
Financial debts170/4€4.22M€3.34M▼
Credit institutions173€2.66M€2.43M▼
Other loans174€1.57M€907k▼
Other amounts payable178/9€556k€0▼
Amounts payable within one year42/48€5.71M€4.15M▼
Current portion of amounts payable after more than one year42€649k€887k▲
Financial debts43€1.00M€0▼
Credit institutions430/8€1.00M€0▼
Trade debts44€3.70M€3.00M▼
Suppliers440/4€3.70M€3.00M▼
Taxes, remuneration and social security45€358k€256k▼
Taxes450/3€92k€62k▼
Remuneration and social security454/9€266k€194k▼
Other amounts payable47/48€0-
Accrued charges and deferred income492/3-€818
Income statement
Code20242025
Operating income70/76A€26.67M€26.26M▼
Turnover70€20.17M€27.65M▲
Change in stocks of work in progress, finished goods and contracts in progress71€4.29M€-1.71M▼
Own construction capitalised72€2.01M€69k▼
Other operating income74€187k€244k▲
Non-recurring operating income76A€12k€8k▼
Operating charges60/66A€25.94M€25.00M▼
Goods for resale, raw materials and consumables60€21.62M€20.48M▼
Purchases600/8€21.62M€20.48M▼
Change in stocks: decrease (increase)609€3k€2k▼
Services and other goods61€1.11M€1.09M▼
Remuneration, social security and pensions62€2.80M€2.82M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€372k€453k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8-€95k
Other operating charges640/8€32k€30k▼
Non-recurring operating charges66A€4k€28k▲
Operating profit (loss)9901€731k€1.26M▲
Financial income75/76B€158k€68k▼
Recurring financial income75€158k€68k▼
Income from current assets751€143k€56k▼
Other financial income752/9€15k€12k▼
Financial charges65/66B€240k€295k▲
Recurring financial charges65€240k€273k▲
Debt charges650€228k€262k▲
Other financial charges652/9€12k€10k▼
Non-recurring financial charges66B-€22k
Profit (loss) for the period before taxes9903€649k€1.03M▲
Income taxes67/77€163k€258k▲
Taxes670/3€163k€258k▲
Profit (loss) for the period9904€486k€776k▲
Profit (loss) for the period to be appropriated9905€486k€776k▲
Appropriation of the result
Profit (loss) to be appropriated9906€486k€776k▲
Transfer to equity691/2€486k€776k▲
To other reserves6921€486k€776k▲
Social balance
Average headcount (FTE)908751.548.3▼