Balance sheet
Code20232024
Assets
Total assets20/58€10.51M€12.11M▲
Fixed assets21/28€1.81M€2.08M▲
Tangible fixed assets22/27€1.81M€2.08M▲
Land and buildings22€636k€618k▼
Plant, machinery and equipment23€186k€229k▲
Furniture and vehicles24€79k€54k▼
Leasing and similar rights25€904k€1.18M▲
Current assets29/58€8.70M€10.02M▲
Stocks and contracts in progress3€4.05M€3.94M▼
Stocks30/36€518k€262k▼
Raw materials and consumables30/31€518k€262k▼
Contracts in progress37€3.53M€3.67M▲
Amounts receivable within one year40/41€4.21M€5.19M▲
Trade receivables40€3.50M€4.35M▲
Other amounts receivable41€709k€837k▲
Cash at bank and in hand54/58€401k€799k▲
Deferred charges and accrued income490/1€44k€101k▲
Equity and liabilities
Total equity and liabilities10/49€10.51M€12.11M▲
Equity10/15€4.79M€4.21M▼
Contributions10/11€223k€223k=
Capital10€223k€223k=
Issued capital100€223k€223k=
Revaluation surpluses12€73k€58k▼
Reserves13€3.63M€3.62M▼
Non-distributable reserves130/1€1.18M€1.30M▲
Legal reserve130€22k€22k=
Financial assistance1313€497k€617k▲
Other1319€666k€666k=
Tax-exempt reserves132€19k€0▼
Distributable reserves133€2.42M€2.32M▼
Profit (loss) carried forward14€870k€307k▼
Provisions and deferred taxes16€71k€54k▼
Provisions for liabilities and charges160/5€71k€54k▼
Pensions and similar obligations160€15k€17k▲
Other liabilities and charges164/5€56k€37k▼
Amounts payable17/49€5.64M€7.84M▲
Amounts payable after more than one year17€896k€927k▲
Financial debts170/4€896k€927k▲
Leasing and similar obligations172€545k€701k▲
Credit institutions173€351k€226k▼
Amounts payable within one year42/48€4.71M€6.64M▲
Current portion of amounts payable after more than one year42€533k€557k▲
Financial debts43€2.23M€3.30M▲
Credit institutions430/8€2.23M€3.30M▲
Trade debts44€1.62M€2.55M▲
Suppliers440/4€1.62M€2.55M▲
Taxes, remuneration and social security45€339k€237k▼
Taxes450/3€139k€45k▼
Remuneration and social security454/9€200k€192k▼
Accrued charges and deferred income492/3€33k€274k▲
Income statement
Code20232024
Operating income70/76A€18.86M€20.61M▲
Turnover70€18.43M€20.16M▲
Change in stocks of work in progress, finished goods and contracts in progress71€128k€141k▲
Other operating income74€269k€270k▲
Non-recurring operating income76A€24k€38k▲
Operating charges60/66A€18.58M€20.98M▲
Goods for resale, raw materials and consumables60€11.28M€13.19M▲
Purchases600/8€11.52M€12.93M▲
Change in stocks: decrease (increase)609€-236k€256k▲
Services and other goods61€2.30M€2.91M▲
Remuneration, social security and pensions62€3.98M€4.00M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€571k€555k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€324k€223k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€40k€-17k▼
Other operating charges640/8€49k€104k▲
Non-recurring operating charges66A€35k€19k▼
Operating profit (loss)9901€274k€-371k▼
Financial income75/76B€25k€35k▲
Recurring financial income75€25k€35k▲
Income from financial fixed assets750€0-
Income from current assets751€25k€32k▲
Other financial income752/9€97€2k▲
Financial charges65/66B€214k€245k▲
Recurring financial charges65€214k€245k▲
Debt charges650€43k€47k▲
Other financial charges652/9€171k€198k▲
Profit (loss) for the period before taxes9903€85k€-582k▼
Income taxes67/77€40k€291▼
Taxes670/3€40k€291▼
Profit (loss) for the period9904€45k€-582k▼
Transfer from tax-exempt reserves789-€19k
Profit (loss) for the period to be appropriated9905€45k€-563k▼
Appropriation of the result
Profit (loss) to be appropriated9906€870k€307k▼
Profit (loss) brought forward from the previous period14P€825k€870k▲
Social balance
Average headcount (FTE)908765.864.5▼