Balance sheet
Code20242025
Assets
Total assets20/58€12.64M€14.45M▲
Fixed assets21/28€4.57M€4.74M▲
Tangible fixed assets22/27€184k€130k▼
Land and buildings22€127k€60k▼
Furniture and vehicles24€57k€70k▲
Financial fixed assets28€4.39M€4.61M▲
Affiliated companies280/1€3.99M€3.99M=
Participating interests280€3.99M€3.99M=
Other financial fixed assets284/8€396k€618k▲
Amounts receivable and cash guarantees285/8€396k€618k▲
Current assets29/58€8.06M€9.70M▲
Amounts receivable after more than one year29€17k€17k=
Other amounts receivable291€17k€17k=
Stocks and contracts in progress3€1.28M€300k▼
Contracts in progress37€1.28M€300k▼
Amounts receivable within one year40/41€5.34M€7.38M▲
Trade receivables40€5.08M€7.23M▲
Other amounts receivable41€260k€150k▼
Cash at bank and in hand54/58€1.43M€2.01M▲
Deferred charges and accrued income490/1€0-
Equity and liabilities
Total equity and liabilities10/49€12.64M€14.45M▲
Equity10/15€8.34M€10.26M▲
Contributions10/11€450k€450k=
Capital10€450k€450k=
Issued capital100€450k€450k=
Reserves13€45k€45k=
Non-distributable reserves130/1€45k€45k=
Legal reserve130€45k€45k=
Profit (loss) carried forward14€7.85M€9.77M▲
Amounts payable17/49€4.29M€4.18M▼
Amounts payable after more than one year17€741k€264k▼
Financial debts170/4€741k€264k▼
Other loans174€741k€264k▼
Amounts payable within one year42/48€3.24M€3.92M▲
Trade debts44€2.05M€2.74M▲
Suppliers440/4€2.05M€2.74M▲
Advances received on contracts in progress46€347k€279k▼
Taxes, remuneration and social security45€847k€905k▲
Taxes450/3€381k€469k▲
Remuneration and social security454/9€467k€436k▼
Accrued charges and deferred income492/3€312k€0▼
Income statement
Code20242025
Operating income70/76A€15.11M€18.01M▲
Turnover70€15.04M€18.88M▲
Change in stocks of work in progress, finished goods and contracts in progress71€-34k€-977k▼
Other operating income74€103k€106k▲
Non-recurring operating income76A€0€4k▲
Operating charges60/66A€13.10M€15.53M▲
Goods for resale, raw materials and consumables60€0-
Purchases600/8€0-
Services and other goods61€8.65M€10.63M▲
Remuneration, social security and pensions62€4.36M€4.79M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€93k€99k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€1k€0▼
Other operating charges640/8€2k€100▼
Operating profit (loss)9901€2.01M€2.48M▲
Financial income75/76B€9€22k▲
Recurring financial income75€9€22k▲
Income from current assets751€9€345▲
Other financial income752/9€0€22k▲
Financial charges65/66B€60k€70k▲
Recurring financial charges65€60k€70k▲
Debt charges650€6k€8k▲
Other financial charges652/9€53k€62k▲
Profit (loss) for the period before taxes9903€1.95M€2.44M▲
Income taxes67/77€545k€521k▼
Taxes670/3€545k€521k▼
Tax adjustments and reversals of tax provisions77€0-
Profit (loss) for the period9904€1.41M€1.92M▲
Profit (loss) for the period to be appropriated9905€1.41M€1.92M▲
Appropriation of the result
Profit (loss) to be appropriated9906€7.85M€9.77M▲
Profit (loss) brought forward from the previous period14P€6.44M€7.85M▲
Social balance
Average headcount (FTE)908724.929.1▲