Balance sheet
Code20242025
Assets
Total assets20/58€22.53M€18.07M▼
Fixed assets21/28€6.35M€6.44M▲
Intangible fixed assets21€2k€0▼
Tangible fixed assets22/27€6.35M€6.32M▼
Land and buildings22€5.31M€5.43M▲
Plant, machinery and equipment23€7k€45k▲
Furniture and vehicles24€814k€674k▼
Other tangible fixed assets26€216k€167k▼
Financial fixed assets28€835€123k▲
Other financial fixed assets284/8€835€123k▲
Amounts receivable and cash guarantees285/8€835€123k▲
Current assets29/58€16.17M€11.63M▼
Stocks and contracts in progress3€2.39M€2.69M▲
Stocks30/36€2.39M€2.69M▲
Raw materials and consumables30/31€0-
Goods purchased for resale34€2.39M€2.69M▲
Amounts receivable within one year40/41€3.73M€1.55M▼
Trade receivables40€1.99M€564k▼
Other amounts receivable41€1.74M€990k▼
Current investments50/53€6.57M€6.78M▲
Other investments51/53€6.57M€6.78M▲
Cash at bank and in hand54/58€3.42M€564k▼
Deferred charges and accrued income490/1€56k€43k▼
Equity and liabilities
Total equity and liabilities10/49€22.53M€18.07M▼
Equity10/15€18.70M€17.15M▼
Contributions10/11€53k€53k=
Capital10€53k€53k=
Issued capital100€53k€53k=
Reserves13€18.64M€17.09M▼
Non-distributable reserves130/1€5k€5k=
Legal reserve130€5k€5k=
Tax-exempt reserves132€223k€13k▼
Distributable reserves133€18.41M€17.07M▼
Investment grants15€5k€5k=
Amounts payable17/49€3.83M€920k▼
Amounts payable within one year42/48€3.80M€903k▼
Financial debts43€47k€0▼
Credit institutions430/8€47k€0▼
Trade debts44€558k€679k▲
Suppliers440/4€558k€679k▲
Taxes, remuneration and social security45€446k€222k▼
Taxes450/3€179k€174k▼
Remuneration and social security454/9€267k€48k▼
Other amounts payable47/48€2.75M€2k▼
Accrued charges and deferred income492/3€24k€17k▼
Income statement
Code20242025
Operating income70/76A€16.97M€8.94M▼
Turnover70€14.99M€8.61M▼
Other operating income74€1.46M€332k▼
Non-recurring operating income76A€526k€0▼
Operating charges60/66A€10.54M€10.52M▼
Goods for resale, raw materials and consumables60€5.57M€6.21M▲
Purchases600/8€7.22M€6.52M▼
Change in stocks: decrease (increase)609€-1.65M€-303k▲
Services and other goods61€2.42M€1.98M▼
Remuneration, social security and pensions62€1.91M€1.67M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€525k€604k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€60k€-7k▼
Other operating charges640/8€55k€45k▼
Non-recurring operating charges66A-€4k
Operating profit (loss)9901€6.44M€-1.58M▼
Financial income75/76B€272k€215k▼
Recurring financial income75€272k€215k▼
Income from current assets751€233k€152k▼
Other financial income752/9€39k€63k▲
Financial charges65/66B€1.33M€189k▼
Recurring financial charges65€1.33M€189k▼
Debt charges650€4k€0▼
Other financial charges652/9€1.32M€189k▼
Profit (loss) for the period before taxes9903€5.38M€-1.55M▼
Income taxes67/77€665k€900▼
Taxes670/3€688k€900▼
Tax adjustments and reversals of tax provisions77€24k€0▼
Profit (loss) for the period9904€4.72M€-1.55M▼
Transfer from tax-exempt reserves789€119k€211k▲
Profit (loss) for the period to be appropriated9905€4.84M€-1.34M▼
Appropriation of the result
Profit (loss) to be appropriated9906€4.84M€-1.34M▼
Transfer from equity791/2-€1.34M
From reserves792-€1.34M
Transfer to equity691/2€2.14M€0▼
To other reserves6921€2.14M€0▼
Profit to be distributed694/7€2.70M€0▼
Directors or managers695€2.70M€0▼
Social balance
Average headcount (FTE)908732.825.2▼