Balance sheet
Code20232024
Assets
Total assets20/58€54.56M€52.09M▼
Fixed assets21/28€7.84M€7.05M▼
Intangible fixed assets21€5.68M€5.02M▼
Tangible fixed assets22/27€2.14M€2.02M▼
Plant, machinery and equipment23€448k€476k▲
Furniture and vehicles24€365k€254k▼
Other tangible fixed assets26€1.33M€1.28M▼
Financial fixed assets28€25k€14k▼
Other financial fixed assets284/8€25k€14k▼
Amounts receivable and cash guarantees285/8€25k€14k▼
Current assets29/58€46.72M€45.04M▼
Amounts receivable after more than one year29€400k€200k▼
Other amounts receivable291€400k€200k▼
Stocks and contracts in progress3€2k€2k=
Stocks30/36€2k€2k=
Raw materials and consumables30/31€2k€2k=
Amounts receivable within one year40/41€42.81M€41.47M▼
Trade receivables40€33.47M€32.78M▼
Other amounts receivable41€9.34M€8.69M▼
Cash at bank and in hand54/58€3.27M€3.08M▼
Deferred charges and accrued income490/1€231k€289k▲
Equity and liabilities
Total equity and liabilities10/49€54.56M€52.09M▼
Equity10/15€9.61M€10.41M▲
Contributions10/11€515k€515k=
Reserves13€9.10M€9.89M▲
Tax-exempt reserves132€80k€80k=
Distributable reserves133€9.02M€9.81M▲
Profit (loss) carried forward14€100€0▼
Amounts payable17/49€44.95M€41.68M▼
Amounts payable after more than one year17€8.75M€6.25M▼
Financial debts170/4€8.75M€6.25M▼
Credit institutions173€8.75M€6.25M▼
Amounts payable within one year42/48€35.97M€35.44M▼
Current portion of amounts payable after more than one year42€2.82M€3.08M▲
Financial debts43€6.54M€5.97M▼
Credit institutions430/8€6.54M€5.97M▼
Trade debts44€19.28M€19.05M▼
Suppliers440/4€19.28M€19.05M▼
Taxes, remuneration and social security45€2.71M€2.45M▼
Taxes450/3€196k€245k▲
Remuneration and social security454/9€2.52M€2.21M▼
Other amounts payable47/48€4.63M€4.89M▲
Accrued charges and deferred income492/3€223k€0▼
Income statement
Code20232024
Operating income70/76A€99.98M€91.98M▼
Turnover70€98.84M€90.97M▼
Other operating income74€961k€883k▼
Non-recurring operating income76A€181k€133k▼
Operating charges60/66A€99.90M€89.25M▼
Goods for resale, raw materials and consumables60€62.37M€49.71M▼
Purchases600/8€62.37M€49.71M▼
Services and other goods61€16.67M€16.48M▼
Remuneration, social security and pensions62€18.93M€21.17M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€1.14M€1.07M▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€0€2k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€0-
Other operating charges640/8€782k€814k▲
Non-recurring operating charges66A€0-
Operating profit (loss)9901€81k€2.73M▲
Financial income75/76B€260k€120k▼
Recurring financial income75€260k€120k▼
Income from financial fixed assets750€225€0▼
Income from current assets751€94k€87k▼
Other financial income752/9€166k€32k▼
Financial charges65/66B€745k€1.11M▲
Recurring financial charges65€745k€1.11M▲
Debt charges650€568k€846k▲
Other financial charges652/9€177k€264k▲
Profit (loss) for the period before taxes9903€-404k€1.74M▲
Income taxes67/77€183k€945k▲
Taxes670/3€183k€945k▲
Profit (loss) for the period9904€-587k€795k▲
Profit (loss) for the period to be appropriated9905€-587k€795k▲
Appropriation of the result
Profit (loss) to be appropriated9906€-587k€795k▲
Profit (loss) brought forward from the previous period14P€100€100=
Transfer from equity791/2€1.49M€0▼
From reserves792€1.49M€0▼
Transfer to equity691/2€0€795k▲
To other reserves6921€0€795k▲
Profit to be distributed694/7€900k€0▼
Return on contributions (dividend)694€900k€0▼
Social balance
Average headcount (FTE)9087324.7343.3▲