Balance sheet
Code20242025
Assets
Total assets20/58€819k€1.19M▲
Fixed assets21/28€385k€802k▲
Tangible fixed assets22/27€384k€802k▲
Plant, machinery and equipment23€125k€159k▲
Furniture and vehicles24€905€456▼
Other tangible fixed assets26€258k€642k▲
Financial fixed assets28€366€366=
Other financial fixed assets284/8-€366
Shares284-€198
Amounts receivable and cash guarantees285/8-€168
Current assets29/58€434k€385k▼
Stocks and contracts in progress3€19k€23k▲
Stocks30/36€19k€23k▲
Goods purchased for resale34-€23k
Amounts receivable within one year40/41€45k€52k▲
Trade receivables40€28k€44k▲
Other amounts receivable41€17k€8k▼
Cash at bank and in hand54/58€337k€280k▼
Deferred charges and accrued income490/1€33k€31k▼
Equity and liabilities
Total equity and liabilities10/49€819k€1.19M▲
Equity10/15€361k€108k▼
Contributions10/11€19k€19k=
Reserves13€342k€89k▼
Distributable reserves133€342k€89k▼
Profit (loss) carried forward14€0-
Amounts payable17/49€458k€1.08M▲
Amounts payable after more than one year17€0€330k▲
Financial debts170/4€0€330k▲
Credit institutions173-€330k
Amounts payable within one year42/48€456k€744k▲
Current portion of amounts payable after more than one year42€22k€80k▲
Trade debts44€328k€343k▲
Suppliers440/4€328k€343k▲
Taxes, remuneration and social security45€106k€121k▲
Taxes450/3€0€315▲
Remuneration and social security454/9€106k€120k▲
Other amounts payable47/48€305€200k▲
Accrued charges and deferred income492/3€2k€6k▲
Income statement
Code20242025
Operating income70/76A-€4.64M
Turnover70-€4.62M
Other operating income74-€20k
Non-recurring operating income76A€0-
Operating charges60/66A-€4.66M
Goods for resale, raw materials and consumables60-€1.34M
Purchases600/8-€1.34M
Change in stocks: decrease (increase)609-€-4k
Services and other goods61-€2.03M
Remuneration, social security and pensions62€1.07M€1.16M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€81k€122k▲
Other operating charges640/8€11k€13k▲
Non-recurring operating charges66A€150€50▼
Gross operating margin9900€1.41M-
Operating profit (loss)9901€252k€-21k▼
Financial income75/76B€2k€312▼
Recurring financial income75€2k€312▼
Other financial income752/9-€312
Financial charges65/66B€22k€32k▲
Recurring financial charges65€22k€32k▲
Debt charges650-€8k
Other financial charges652/9-€23k
Profit (loss) for the period before taxes9903€232k€-53k▼
Income taxes67/77€62k€321▼
Taxes670/3-€321
Profit (loss) for the period9904€170k€-53k▼
Profit (loss) for the period to be appropriated9905€170k€-53k▼
Appropriation of the result
Profit (loss) to be appropriated9906€170k€-53k▼
Transfer from equity791/2-€253k
From reserves792-€253k
Transfer to equity691/2€170k€0▼
To other reserves6921€170k€0▼
Profit to be distributed694/7€0€200k▲
Return on contributions (dividend)694€0€200k▲
Social balance
Average headcount (FTE)908724.727.6▲