Balance sheet
Code20242025
Assets
Total assets20/58€15.54M€11.80M▼
Fixed assets21/28€786k€1.84M▲
Intangible fixed assets21€144k€137k▼
Tangible fixed assets22/27€636k€1.70M▲
Land and buildings22€313k€1.41M▲
Plant, machinery and equipment23€174k€201k▲
Furniture and vehicles24€114k€88k▼
Assets under construction and advance payments27€35k-
Financial fixed assets28€6k€6k▼
Other financial fixed assets284/8€6k€6k▼
Amounts receivable and cash guarantees285/8€6k€6k▼
Current assets29/58€14.75M€9.96M▼
Stocks and contracts in progress3€7.46M€5.75M▼
Stocks30/36€7.46M€5.75M▼
Goods purchased for resale34€7.46M€5.75M▼
Amounts receivable within one year40/41€4.00M€3.30M▼
Trade receivables40€3.91M€3.25M▼
Other amounts receivable41€86k€43k▼
Cash at bank and in hand54/58€3.24M€860k▼
Deferred charges and accrued income490/1€54k€56k▲
Equity and liabilities
Total equity and liabilities10/49€15.54M€11.80M▼
Equity10/15€4.80M€3.31M▼
Contributions10/11€744k€1.64M▲
Capital10€744k€1.64M▲
Issued capital100€744k€1.64M▲
Reserves13€1.32M€1.32M=
Non-distributable reserves130/1€80k€80k=
Legal reserve130€74k€74k=
Other1319€6k€6k=
Tax-exempt reserves132€127k€85k▼
Distributable reserves133€1.11M€1.15M▲
Profit (loss) carried forward14€2.72M€338k▼
Investment grants15€10k€9k▼
Provisions and deferred taxes16€67k€67k▲
Provisions for liabilities and charges160/5€67k€67k▲
Pensions and similar obligations160€57k€57k▲
Other liabilities and charges164/5€10k€10k=
Amounts payable17/49€10.67M€8.43M▼
Amounts payable within one year42/48€10.29M€8.39M▼
Financial debts43€6.57M€4.35M▼
Other loans439€6.57M€4.35M▼
Trade debts44€3.33M€3.49M▲
Suppliers440/4€3.33M€3.49M▲
Advances received on contracts in progress46€18k€55k▲
Taxes, remuneration and social security45€372k€498k▲
Taxes450/3€70k€155k▲
Remuneration and social security454/9€302k€343k▲
Accrued charges and deferred income492/3€384k€34k▼
Income statement
Code20242025
Operating income70/76A€39.66M€29.62M▼
Turnover70€39.30M€29.27M▼
Other operating income74€285k€344k▲
Non-recurring operating income76A€78k-
Operating charges60/66A€42.56M€31.86M▼
Goods for resale, raw materials and consumables60€35.99M€25.43M▼
Purchases600/8€34.57M€23.55M▼
Change in stocks: decrease (increase)609€1.42M€1.88M▲
Services and other goods61€2.68M€2.55M▼
Remuneration, social security and pensions62€3.54M€3.80M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€192k€229k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-32k€-283k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€-700€496▲
Other operating charges640/8€183k€128k▼
Non-recurring operating charges66A€868€895▲
Operating profit (loss)9901€-2.89M€-2.24M▲
Financial income75/76B€59k€57k▼
Recurring financial income75€59k€57k▼
Income from current assets751€43k€52k▲
Other financial income752/9€16k€6k▼
Financial charges65/66B€326k€198k▼
Recurring financial charges65€326k€198k▼
Debt charges650€312k€180k▼
Other financial charges652/9€14k€19k▲
Profit (loss) for the period before taxes9903€-3.16M€-2.38M▲
Income taxes67/77€1k€2k▲
Taxes670/3€1k€2k▲
Profit (loss) for the period9904€-3.16M€-2.39M▲
Transfer from tax-exempt reserves789€42k€42k=
Profit (loss) for the period to be appropriated9905€-3.12M€-2.34M▲
Appropriation of the result
Profit (loss) to be appropriated9906€2.77M€380k▼
Profit (loss) brought forward from the previous period14P€5.88M€2.72M▼
Transfer to equity691/2€42k€42k=
To other reserves6921€42k€42k=
Social balance
Average headcount (FTE)908753.250.6▼