Balance sheet
Code20242025
Assets
Total assets20/58€15.30M€13.65M▼
Formation expenses20€394-
Fixed assets21/28€5.71M€5.90M▲
Tangible fixed assets22/27€67k€187k▲
Plant, machinery and equipment23€47k€41k▼
Furniture and vehicles24€21k€84k▲
Other tangible fixed assets26-€61k
Financial fixed assets28€5.65M€5.71M▲
Affiliated companies280/1€5.64M€5.71M▲
Participating interests280€5.64M€5.71M▲
Other financial fixed assets284/8€916€916=
Amounts receivable and cash guarantees285/8€916€916=
Current assets29/58€9.59M€7.75M▼
Amounts receivable after more than one year29€1.05M-
Other amounts receivable291€1.05M-
Stocks and contracts in progress3€2.64M€3.08M▲
Stocks30/36€2.64M€3.08M▲
Goods purchased for resale34€2.64M€3.08M▲
Amounts receivable within one year40/41€2.22M€3.67M▲
Trade receivables40€1.83M€2.59M▲
Other amounts receivable41€397k€1.08M▲
Cash at bank and in hand54/58€3.55M€990k▼
Deferred charges and accrued income490/1€123k€3k▼
Equity and liabilities
Total equity and liabilities10/49€15.30M€13.65M▼
Equity10/15€3.67M€3.78M▲
Contributions10/11€621k€621k=
Reserves13€3.05M€3.16M▲
Distributable reserves133€3.05M€3.16M▲
Amounts payable17/49€11.63M€9.87M▼
Amounts payable after more than one year17€3.71M€3.20M▼
Financial debts170/4€3.71M€3.20M▼
Credit institutions173€3.57M€3.13M▼
Other loans174€133k€67k▼
Amounts payable within one year42/48€7.32M€5.96M▼
Current portion of amounts payable after more than one year42€1.53M€300k▼
Financial debts43€146k€146k=
Credit institutions430/8€146k€146k=
Trade debts44€3.88M€3.05M▼
Suppliers440/4€3.88M€3.05M▼
Taxes, remuneration and social security45€206k€286k▲
Taxes450/3€136k€197k▲
Remuneration and social security454/9€70k€90k▲
Other amounts payable47/48€1.55M€2.17M▲
Accrued charges and deferred income492/3€599k€716k▲
Income statement
Code20242025
Operating income70/76A€37.60M€44.66M▲
Turnover70€36.81M€43.87M▲
Other operating income74€793k€790k▼
Operating charges60/66A€36.28M€43.04M▲
Goods for resale, raw materials and consumables60€30.91M€36.60M▲
Purchases600/8€30.52M€37.22M▲
Change in stocks: decrease (increase)609€395k€-626k▼
Services and other goods61€4.71M€5.21M▲
Remuneration, social security and pensions62€467k€658k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€14k€28k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4-€185k
Other operating charges640/8€182k€343k▲
Non-recurring operating charges66A-€21k
Operating profit (loss)9901€1.32M€1.62M▲
Financial income75/76B€121k€39k▼
Recurring financial income75€121k€39k▼
Income from current assets751€6k€39k▲
Other financial income752/9€115k-
Financial charges65/66B€351k€558k▲
Recurring financial charges65€351k€558k▲
Debt charges650€287k€376k▲
Other financial charges652/9€65k€182k▲
Profit (loss) for the period before taxes9903€1.09M€1.10M▲
Income taxes67/77€286k€296k▲
Taxes670/3€286k€296k▲
Profit (loss) for the period9904€803k€805k▲
Profit (loss) for the period to be appropriated9905€803k€805k▲
Appropriation of the result
Profit (loss) to be appropriated9906€803k€805k▲
Transfer from equity791/2€1.00M-
From reserves792€1.00M-
Transfer to equity691/2€403k€105k▼
To other reserves6921€403k€105k▼
Profit to be distributed694/7€1.40M€700k▼
Return on contributions (dividend)694€1.40M€700k▼
Social balance
Average headcount (FTE)90876.28.0▲