Balance sheet
Code20242025
Assets
Total assets20/58€7.79M€3.08M▼
Fixed assets21/28€3.49M€1.26M▼
Intangible fixed assets21€678€490▼
Tangible fixed assets22/27€3.28M€1.03M▼
Plant, machinery and equipment23€29k€10k▼
Furniture and vehicles24€191k€5k▼
Leasing and similar rights25€3.06M€1.01M▼
Other tangible fixed assets26€5k€5k▼
Financial fixed assets28€206k€226k▲
Other financial fixed assets284/8-€226k
Amounts receivable and cash guarantees285/8-€226k
Current assets29/58€4.30M€1.82M▼
Stocks and contracts in progress3-€0
Amounts receivable within one year40/41€4.24M€1.45M▼
Trade receivables40€3.87M€1.36M▼
Other amounts receivable41€367k€96k▼
Current investments50/53-€13k
Other investments51/53-€13k
Cash at bank and in hand54/58€52k€350k▲
Deferred charges and accrued income490/1€7k€0▼
Equity and liabilities
Total equity and liabilities10/49€7.79M€3.08M▼
Equity10/15€468k€807k▲
Contributions10/11€10k€10k=
Reserves13€91k€91k=
Distributable reserves133€91k€91k=
Profit (loss) carried forward14€367k€706k▲
Provisions and deferred taxes16€176k€111k▼
Provisions for liabilities and charges160/5€176k€111k▼
Other liabilities and charges164/5€176k€111k▼
Amounts payable17/49€7.14M€2.16M▼
Amounts payable after more than one year17€1.93M€577k▼
Financial debts170/4€1.93M€577k▼
Leasing and similar obligations172-€577k
Amounts payable within one year42/48€5.21M€1.58M▼
Current portion of amounts payable after more than one year42€839k€403k▼
Financial debts43-€51k
Credit institutions430/8-€51k
Trade debts44€3.69M€985k▼
Suppliers440/4€3.69M€985k▼
Advances received on contracts in progress46€375k€0▼
Taxes, remuneration and social security45€307k€125k▼
Taxes450/3€50k€93k▲
Remuneration and social security454/9€258k€33k▼
Other amounts payable47/48€0€13k▲
Accrued charges and deferred income492/3-€5k
Income statement
Code20242025
Operating income70/76A-€10.12M
Turnover70-€9.65M
Other operating income74-€255k
Non-recurring operating income76A€35k€214k▲
Operating charges60/66A-€9.54M
Goods for resale, raw materials and consumables60-€5.44M
Purchases600/8-€5.44M
Services and other goods61-€2.00M
Remuneration, social security and pensions62€1.96M€1.46M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€640k€352k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€22k€2k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€176k€-65k▼
Other operating charges640/8€52k€31k▼
Non-recurring operating charges66A€122k€325k▲
Gross operating margin9900€3.33M-
Operating profit (loss)9901€365k€578k▲
Financial income75/76B€768€4k▲
Recurring financial income75€768€4k▲
Other financial income752/9-€4k
Financial charges65/66B€174k€113k▼
Recurring financial charges65€174k€113k▼
Debt charges650-€105k
Other financial charges652/9-€8k
Profit (loss) for the period before taxes9903€192k€469k▲
Income taxes67/77€59k€130k▲
Taxes670/3-€130k
Tax adjustments and reversals of tax provisions77-€0
Profit (loss) for the period9904€133k€339k▲
Profit (loss) for the period to be appropriated9905€133k€339k▲
Appropriation of the result
Profit (loss) to be appropriated9906€367k€706k▲
Profit (loss) brought forward from the previous period14P€234k€367k▲
Social balance
Average headcount (FTE)908736.924.7▼