Balance sheet
Code20232024
Assets
Total assets20/58€9.68M€8.83M▼
Fixed assets21/28€416k€353k▼
Intangible fixed assets21€54k€6k▼
Tangible fixed assets22/27€356k€342k▼
Plant, machinery and equipment23€181k€196k▲
Furniture and vehicles24€175k€147k▼
Financial fixed assets28€5k€5k=
Other financial fixed assets284/8€5k€5k=
Amounts receivable and cash guarantees285/8€5k€5k=
Current assets29/58€9.26M€8.48M▼
Stocks and contracts in progress3€7.94M€7.04M▼
Stocks30/36€7.94M€7.04M▼
Goods purchased for resale34€7.94M€7.04M▼
Amounts receivable within one year40/41€1.19M€931k▼
Trade receivables40€1.06M€898k▼
Other amounts receivable41€133k€33k▼
Cash at bank and in hand54/58€20k€221k▲
Deferred charges and accrued income490/1€110k€286k▲
Equity and liabilities
Total equity and liabilities10/49€9.68M€8.83M▼
Equity10/15€1.12M€1.18M▲
Contributions10/11€400k€400k=
Capital10€400k€400k=
Issued capital100€400k€400k=
Reserves13€40k€40k=
Non-distributable reserves130/1€40k€40k=
Legal reserve130€40k€40k=
Profit (loss) carried forward14€678k€738k▲
Provisions and deferred taxes16€107k€50k▼
Provisions for liabilities and charges160/5€107k€50k▼
Other liabilities and charges164/5€107k€50k▼
Amounts payable17/49€8.45M€7.60M▼
Amounts payable within one year42/48€8.23M€7.37M▼
Financial debts43€1.00M€1.25M▲
Credit institutions430/8€1.00M€1.25M▲
Trade debts44€6.44M€5.10M▼
Suppliers440/4€6.44M€5.10M▼
Advances received on contracts in progress46€386k€562k▲
Taxes, remuneration and social security45€205k€223k▲
Taxes450/3€44k€48k▲
Remuneration and social security454/9€161k€176k▲
Other amounts payable47/48€200k€236k▲
Accrued charges and deferred income492/3€224k€230k▲
Income statement
Code20232024
Operating income70/76A€30.92M€28.43M▼
Turnover70€30.68M€28.15M▼
Other operating income74€233k€281k▲
Operating charges60/66A€30.32M€28.01M▼
Goods for resale, raw materials and consumables60€27.05M€24.87M▼
Purchases600/8€29.02M€23.98M▼
Change in stocks: decrease (increase)609€-1.97M€886k▲
Services and other goods61€1.28M€1.27M▼
Remuneration, social security and pensions62€1.58M€1.70M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€108k€154k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€191k€18k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€66k€-57k▼
Other operating charges640/8€44k€48k▲
Operating profit (loss)9901€597k€428k▼
Financial income75/76B€1k€3k▲
Recurring financial income75€1k€3k▲
Other financial income752/9€1k€3k▲
Financial charges65/66B€248k€334k▲
Recurring financial charges65€248k€334k▲
Debt charges650€242k€322k▲
Other financial charges652/9€6k€13k▲
Profit (loss) for the period before taxes9903€351k€96k▼
Income taxes67/77€111k€36k▼
Taxes670/3€111k€39k▼
Tax adjustments and reversals of tax provisions77-€4k
Profit (loss) for the period9904€240k€60k▼
Profit (loss) for the period to be appropriated9905€240k€60k▼
Appropriation of the result
Profit (loss) to be appropriated9906€778k€738k▼
Profit (loss) brought forward from the previous period14P€538k€678k▲
Profit to be distributed694/7€100k-
Return on contributions (dividend)694€100k-
Social balance
Average headcount (FTE)908720.922.2▲