Balance sheet
Code20242025
Assets
Total assets20/58€7.25M€6.88M▼
Fixed assets21/28€703k€511k▼
Intangible fixed assets21€24k€18k▼
Tangible fixed assets22/27€679k€493k▼
Land and buildings22€290k€219k▼
Plant, machinery and equipment23€140k€122k▼
Furniture and vehicles24€249k€152k▼
Financial fixed assets28€595€595=
Other financial fixed assets284/8€595€595=
Amounts receivable and cash guarantees285/8€595€595=
Current assets29/58€6.54M€6.37M▼
Stocks and contracts in progress3€1.03M€793k▼
Stocks30/36€1.03M€793k▼
Raw materials and consumables30/31€1.03M€793k▼
Amounts receivable within one year40/41€3.93M€4.10M▲
Trade receivables40€3.85M€4.00M▲
Other amounts receivable41€82k€98k▲
Cash at bank and in hand54/58€1.55M€1.42M▼
Deferred charges and accrued income490/1€34k€54k▲
Equity and liabilities
Total equity and liabilities10/49€7.25M€6.88M▼
Equity10/15€3.87M€4.07M▲
Contributions10/11€220k€220k=
Capital10€220k€220k=
Issued capital100€220k€220k=
Reserves13€3.65M€3.85M▲
Non-distributable reserves130/1€22k€22k=
Legal reserve130€22k€22k=
Tax-exempt reserves132€31k€178k▲
Distributable reserves133€3.60M€3.65M▲
Amounts payable17/49€3.38M€2.81M▼
Amounts payable after more than one year17€129k€88k▼
Financial debts170/4€129k€88k▼
Credit institutions173€129k€88k▼
Amounts payable within one year42/48€3.24M€2.72M▼
Current portion of amounts payable after more than one year42€68k€41k▼
Financial debts43€500k€0▼
Credit institutions430/8€500k€0▼
Trade debts44€2.13M€2.13M▼
Suppliers440/4€2.13M€2.13M▼
Taxes, remuneration and social security45€362k€371k▲
Taxes450/3€49k€49k▲
Remuneration and social security454/9€314k€322k▲
Other amounts payable47/48€181k€178k▼
Accrued charges and deferred income492/3€4k€7k▲
Income statement
Code20242025
Operating income70/76A€38.11M€40.77M▲
Turnover70€37.60M€40.27M▲
Other operating income74€512k€492k▼
Non-recurring operating income76A-€12k
Operating charges60/66A€37.42M€40.45M▲
Goods for resale, raw materials and consumables60€31.91M€34.64M▲
Purchases600/8€32.05M€34.40M▲
Change in stocks: decrease (increase)609€-139k€240k▲
Services and other goods61€3.17M€3.35M▲
Remuneration, social security and pensions62€2.04M€2.03M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€251k€248k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4-€166k
Other operating charges640/8€14k€9k▼
Non-recurring operating charges66A€38k€0▼
Operating profit (loss)9901€691k€319k▼
Financial income75/76B€64k€989▼
Recurring financial income75€64k€989▼
Income from current assets751€0-
Other financial income752/9€64k€989▼
Financial charges65/66B€89k€52k▼
Recurring financial charges65€89k€52k▼
Debt charges650€12k€17k▲
Other financial charges652/9€78k€34k▼
Profit (loss) for the period before taxes9903€665k€268k▼
Income taxes67/77€12k€72k▲
Taxes670/3€12k€72k▲
Tax adjustments and reversals of tax provisions77€9€0▼
Profit (loss) for the period9904€654k€196k▼
Transfer to tax-exempt reserves689-€147k
Profit (loss) for the period to be appropriated9905€654k€48k▼
Appropriation of the result
Profit (loss) to be appropriated9906€654k€48k▼
Transfer to equity691/2€654k€48k▼
To other reserves6921€654k€48k▼
Social balance
Average headcount (FTE)908730.931.0▲