Balance sheet
Code20242025
Assets
Total assets20/58€12.11M€13.99M▲
Fixed assets21/28€8.32M€7.58M▼
Intangible fixed assets21€8.32M€7.32M▼
Tangible fixed assets22/27-€264k
Plant, machinery and equipment23-€121k
Furniture and vehicles24-€3k
Other tangible fixed assets26-€21k
Assets under construction and advance payments27-€119k
Financial fixed assets28€185€185=
Other financial fixed assets284/8€185€185=
Amounts receivable and cash guarantees285/8€185€185=
Current assets29/58€3.80M€6.41M▲
Stocks and contracts in progress3€664k€1.08M▲
Stocks30/36€664k€1.08M▲
Goods purchased for resale34€664k€1.08M▲
Amounts receivable within one year40/41€146k€228k▲
Trade receivables40€61k€225k▲
Other amounts receivable41€85k€3k▼
Cash at bank and in hand54/58€2.97M€5.09M▲
Deferred charges and accrued income490/1€14k€5k▼
Equity and liabilities
Total equity and liabilities10/49€12.11M€13.99M▲
Equity10/15€347k€1.99M▲
Contributions10/11€500k€500k=
Capital10€500k€500k=
Issued capital100€500k€500k=
Reserves13-€50k
Non-distributable reserves130/1-€50k
Legal reserve130-€50k
Profit (loss) carried forward14€-153k€1.44M▲
Amounts payable17/49€11.77M€12.00M▲
Amounts payable after more than one year17€7.94M€7.07M▼
Financial debts170/4€7.94M€7.07M▼
Subordinated loans170€900k€900k=
Credit institutions173€5.04M€4.17M▼
Other loans174€2.00M€2.00M=
Amounts payable within one year42/48€3.56M€4.52M▲
Current portion of amounts payable after more than one year42€559k€867k▲
Trade debts44€2.47M€3.03M▲
Suppliers440/4€2.47M€3.03M▲
Taxes, remuneration and social security45€525k€612k▲
Taxes450/3€95k€215k▲
Remuneration and social security454/9€430k€397k▼
Other amounts payable47/48€7k€7k=
Accrued charges and deferred income492/3€264k€408k▲
Income statement
Code20242025
Operating income70/76A€27.01M€40.90M▲
Turnover70€26.21M€40.34M▲
Other operating income74€792k€556k▼
Operating charges60/66A€26.93M€38.27M▲
Goods for resale, raw materials and consumables60€21.53M€30.56M▲
Purchases600/8€22.19M€30.98M▲
Change in stocks: decrease (increase)609€-664k€-424k▲
Services and other goods61€1.47M€2.97M▲
Remuneration, social security and pensions62€3.24M€3.49M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€684k€1.01M▲
Other operating charges640/8€6k€222k▲
Non-recurring operating charges66A-€13k
Operating profit (loss)9901€73k€2.62M▲
Financial income75/76B€5k-
Recurring financial income75€5k-
Other financial income752/9€5k-
Financial charges65/66B€232k€440k▲
Recurring financial charges65€232k€440k▲
Debt charges650€229k€330k▲
Other financial charges652/9€3k€110k▲
Profit (loss) for the period before taxes9903€-153k€2.18M▲
Income taxes67/77€58€541k▲
Taxes670/3€58€541k▲
Profit (loss) for the period9904€-153k€1.64M▲
Profit (loss) for the period to be appropriated9905€-153k€1.64M▲
Appropriation of the result
Profit (loss) to be appropriated9906€-153k€1.49M▲
Profit (loss) brought forward from the previous period14P-€-153k
Transfer to equity691/2-€50k
To the legal reserve6920-€50k
Social balance
Average headcount (FTE)9087103.696.5▼