Balance sheet
Code20242025
Assets
Total assets20/58€4.88M€4.38M▼
Fixed assets21/28€1.52M€1.53M▲
Intangible fixed assets21€64k€41k▼
Tangible fixed assets22/27€1.46M€1.49M▲
Land and buildings22€1.23M€1.14M▼
Plant, machinery and equipment23€101k€89k▼
Furniture and vehicles24€90k€235k▲
Leasing and similar rights25€38k€20k▼
Assets under construction and advance payments27€0-
Financial fixed assets28€2k€2k=
Current assets29/58€3.35M€2.85M▼
Stocks and contracts in progress3€1.32M€1.40M▲
Stocks30/36€1.32M€1.40M▲
Amounts receivable within one year40/41€1.91M€1.41M▼
Trade receivables40€1.85M€1.35M▼
Other amounts receivable41€60k€55k▼
Cash at bank and in hand54/58€81k€11k▼
Deferred charges and accrued income490/1€43k€37k▼
Equity and liabilities
Total equity and liabilities10/49€4.88M€4.38M▼
Equity10/15€1.85M€1.88M▲
Contributions10/11€523k€523k=
Capital10€523k€523k=
Issued capital100€523k€523k=
Reserves13€52k€52k=
Non-distributable reserves130/1€52k€52k=
Legal reserve130€52k€52k=
Profit (loss) carried forward14€1.22M€1.26M▲
Investment grants15€50k€46k▼
Provisions and deferred taxes16€15k€806▼
Provisions for liabilities and charges160/5€15k€806▼
Other liabilities and charges164/5€15k€806▼
Amounts payable17/49€3.02M€2.50M▼
Amounts payable after more than one year17€993k€892k▼
Financial debts170/4€993k€892k▼
Amounts payable within one year42/48€2.02M€1.61M▼
Current portion of amounts payable after more than one year42€119k€102k▼
Financial debts43€481k€582k▲
Credit institutions430/8€481k€582k▲
Trade debts44€1.25M€809k▼
Suppliers440/4€1.25M€809k▼
Taxes, remuneration and social security45€171k€115k▼
Taxes450/3€44k€4k▼
Remuneration and social security454/9€126k€111k▼
Accrued charges and deferred income492/3€1k€851▼
Income statement
Code20242025
Non-recurring operating income76A€2k€0▼
Remuneration, social security and pensions62€1.16M€1.20M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€146k€208k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4-€-40k
Provisions for liabilities and charges: additions (uses and reversals)635/8€706€-14k▼
Other operating charges640/8€30k€35k▲
Gross operating margin9900€1.22M€1.49M▲
Operating profit (loss)9901€-120k€95k▲
Financial income75/76B€4k€4k=
Recurring financial income75€4k€4k=
Financial charges65/66B€43k€59k▲
Recurring financial charges65€43k€59k▲
Profit (loss) for the period before taxes9903€-159k€40k▲
Income taxes67/77€561€339▼
Profit (loss) for the period9904€-160k€39k▲
Profit (loss) for the period to be appropriated9905€-160k€39k▲
Appropriation of the result
Profit (loss) to be appropriated9906€1.22M€1.26M▲
Profit (loss) brought forward from the previous period14P€1.38M€1.22M▼
Social balance
Average headcount (FTE)908719.919.7▼