Balance sheet
Code20232024
Assets
Total assets20/58€15.20M€16.04M▲
Fixed assets21/28€1.71M€3.18M▲
Tangible fixed assets22/27€1.71M€1.63M▼
Land and buildings22€706k€802k▲
Plant, machinery and equipment23€397k€296k▼
Furniture and vehicles24€604k€531k▼
Financial fixed assets28-€1.56M
Affiliated companies280/1-€1.56M
Amounts receivable281-€1.56M
Current assets29/58€13.49M€12.85M▼
Amounts receivable after more than one year29€1.68M-
Other amounts receivable291€1.68M-
Stocks and contracts in progress3€4.26M€4.85M▲
Stocks30/36€4.26M€4.85M▲
Goods purchased for resale34€4.26M€4.85M▲
Amounts receivable within one year40/41€1.54M€1.53M▼
Trade receivables40€1.52M€1.37M▼
Other amounts receivable41€23k€161k▲
Current investments50/53€3.50M€4.50M▲
Other investments51/53€3.50M€4.50M▲
Cash at bank and in hand54/58€2.39M€1.95M▼
Deferred charges and accrued income490/1€114k€28k▼
Equity and liabilities
Total equity and liabilities10/49€15.20M€16.04M▲
Equity10/15€13.95M€15.34M▲
Contributions10/11€431k€431k=
Capital10€431k€431k=
Issued capital100€431k€431k=
Reserves13€13.52M€14.91M▲
Non-distributable reserves130/1€43k€43k=
Legal reserve130€43k€43k=
Tax-exempt reserves132€766k€702k▼
Distributable reserves133€12.71M€14.17M▲
Provisions and deferred taxes16€46k€20k▼
Deferred taxes168€46k€20k▼
Amounts payable17/49€1.20M€675k▼
Amounts payable after more than one year17€32k-
Financial debts170/4€32k-
Leasing and similar obligations172€32k-
Amounts payable within one year42/48€1.16M€665k▼
Current portion of amounts payable after more than one year42€43k€32k▼
Trade debts44€282k€101k▼
Suppliers440/4€282k€101k▼
Taxes, remuneration and social security45€200k€472k▲
Taxes450/3€82k€278k▲
Remuneration and social security454/9€118k€193k▲
Other amounts payable47/48€640k€61k▼
Accrued charges and deferred income492/3€8k€10k▲
Income statement
Code20232024
Operating income70/76A€15.93M€15.30M▼
Turnover70€15.31M€14.87M▼
Other operating income74€623k€436k▼
Non-recurring operating income76A€0-
Operating charges60/66A€14.16M€13.74M▼
Goods for resale, raw materials and consumables60€11.14M€10.80M▼
Purchases600/8€10.85M€11.38M▲
Change in stocks: decrease (increase)609€288k€-582k▼
Services and other goods61€1.08M€1.02M▼
Remuneration, social security and pensions62€1.32M€1.32M=
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€477k€441k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4-€45k
Other operating charges640/8€112k€103k▼
Non-recurring operating charges66A€26k€11k▼
Operating profit (loss)9901€1.77M€1.57M▼
Financial income75/76B€302k€433k▲
Recurring financial income75€302k€433k▲
Income from financial fixed assets750-€136k
Income from current assets751€42k€28k▼
Other financial income752/9€260k€268k▲
Non-recurring financial income76B€101-
Financial charges65/66B€87k€79k▼
Recurring financial charges65€87k€79k▼
Debt charges650€8k€5k▼
Other financial charges652/9€80k€74k▼
Profit (loss) for the period before taxes9903€1.99M€1.92M▼
Transfer from deferred taxes780€28k€26k▼
Income taxes67/77€551k€551k▼
Taxes670/3€551k€551k▼
Profit (loss) for the period9904€1.47M€1.40M▼
Transfer from tax-exempt reserves789€68k€64k▼
Profit (loss) for the period to be appropriated9905€1.53M€1.46M▼
Appropriation of the result
Profit (loss) to be appropriated9906€1.54M€1.46M▼
Profit (loss) brought forward from the previous period14P€2k-
Transfer to equity691/2€1.04M€1.46M▲
To other reserves6921€1.04M€1.46M▲
Profit to be distributed694/7€500k-
Return on contributions (dividend)694€500k-
Social balance
Average headcount (FTE)908726.326.0▼