Balance sheet
Code20242025
Assets
Total assets20/58€21.49M€16.86M▼
Fixed assets21/28€1.59M€8.46M▲
Intangible fixed assets21€395k€242k▼
Tangible fixed assets22/27€1.17M€637k▼
Plant, machinery and equipment23€1.12M€620k▼
Furniture and vehicles24€53k€17k▼
Financial fixed assets28€21k€7.58M▲
Affiliated companies280/1-€7.57M
Participating interests280-€7.57M
Other financial fixed assets284/8€21k€17k▼
Amounts receivable and cash guarantees285/8€21k€17k▼
Current assets29/58€19.91M€8.40M▼
Stocks and contracts in progress3€57k€40k▼
Stocks30/36€57k€40k▼
Goods purchased for resale34€57k€40k▼
Amounts receivable within one year40/41€15.67M€2.34M▼
Trade receivables40€2.19M€2.03M▼
Other amounts receivable41€13.48M€311k▼
Current investments50/53-€500k
Other investments51/53-€500k
Cash at bank and in hand54/58€4.11M€5.48M▲
Deferred charges and accrued income490/1€72k€45k▼
Equity and liabilities
Total equity and liabilities10/49€21.49M€16.86M▼
Equity10/15€10.29M€3.88M▼
Contributions10/11€2.85M€2.85M=
Capital10€1.05M€1.05M=
Issued capital100€1.05M€1.05M=
Outside capital11€1.80M€1.80M=
Share premium1100/10€1.80M€1.80M=
Reserves13€105k€105k=
Non-distributable reserves130/1€105k€105k=
Legal reserve130€105k€105k=
Profit (loss) carried forward14€7.34M€922k▼
Amounts payable17/49€11.20M€12.99M▲
Amounts payable after more than one year17€1.55M€991k▼
Financial debts170/4€1.55M€991k▼
Credit institutions173€1.55M€991k▼
Amounts payable within one year42/48€9.65M€12.00M▲
Current portion of amounts payable after more than one year42€626k€555k▼
Financial debts43€1.00M€0▼
Credit institutions430/8€0-
Other loans439€1.00M€0▼
Trade debts44€3.82M€5.36M▲
Suppliers440/4€3.82M€5.36M▲
Advances received on contracts in progress46€304k€263k▼
Taxes, remuneration and social security45€3.76M€2.16M▼
Taxes450/3€3.50M€1.99M▼
Remuneration and social security454/9€259k€174k▼
Other amounts payable47/48€150k€3.66M▲
Income statement
Code20242025
Operating income70/76A€26.77M€26.88M▲
Turnover70€22.80M€23.06M▲
Other operating income74€3.60M€3.82M▲
Non-recurring operating income76A€374k€0▼
Operating charges60/66A€21.20M€22.06M▲
Goods for resale, raw materials and consumables60€10.90M€11.33M▲
Purchases600/8€10.87M€11.31M▲
Change in stocks: decrease (increase)609€29k€23k▼
Services and other goods61€7.81M€8.92M▲
Remuneration, social security and pensions62€1.23M€1.32M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€578k€525k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€110k€-778k▼
Other operating charges640/8€167k€249k▲
Non-recurring operating charges66A€404k€493k▲
Operating profit (loss)9901€5.57M€4.82M▼
Financial income75/76B€670k€257k▼
Recurring financial income75€609k€257k▼
Income from current assets751€605k€257k▼
Other financial income752/9€4k€0▼
Non-recurring financial income76B€61k€0▼
Financial charges65/66B€257k€150k▼
Recurring financial charges65€253k€150k▼
Debt charges650€127k€78k▼
Other financial charges652/9€126k€72k▼
Non-recurring financial charges66B€4k€0▼
Profit (loss) for the period before taxes9903€5.99M€4.93M▼
Income taxes67/77€1.65M€1.25M▼
Taxes670/3€1.65M€1.25M▼
Profit (loss) for the period9904€4.34M€3.68M▼
Profit (loss) for the period to be appropriated9905€4.34M€3.68M▼
Appropriation of the result
Profit (loss) to be appropriated9906€11.34M€11.02M▼
Profit (loss) brought forward from the previous period14P€7.00M€7.34M▲
Profit to be distributed694/7€4.00M€10.10M▲
Return on contributions (dividend)694€4.00M€10.10M▲
Social balance
Average headcount (FTE)908716.821.3▲