Balance sheet
Code20232024
Assets
Total assets20/58€11.71M€12.91M▲
Fixed assets21/28€3.39M€3.06M▼
Intangible fixed assets21€30k€20k▼
Tangible fixed assets22/27€3.35M€3.04M▼
Land and buildings22€3.24M€2.86M▼
Plant, machinery and equipment23€74k€74k▲
Furniture and vehicles24€37k€97k▲
Leasing and similar rights25€0-
Financial fixed assets28€340€340=
Other financial fixed assets284/8€340€340=
Amounts receivable and cash guarantees285/8€340€340=
Current assets29/58€8.32M€9.86M▲
Stocks and contracts in progress3€4.13M€4.10M▼
Stocks30/36€4.13M€4.10M▼
Goods purchased for resale34€4.13M€4.10M▼
Amounts receivable within one year40/41€2.11M€1.79M▼
Trade receivables40€446k€227k▼
Other amounts receivable41€1.66M€1.56M▼
Cash at bank and in hand54/58€1.88M€3.80M▲
Deferred charges and accrued income490/1€195k€170k▼
Equity and liabilities
Total equity and liabilities10/49€11.71M€12.91M▲
Equity10/15€8.93M€10.48M▲
Contributions10/11€75k€75k=
Capital10€75k€75k=
Issued capital100€75k€75k=
Reserves13€4.54M€5.21M▲
Non-distributable reserves130/1€8k€8k=
Legal reserve130€8k€8k=
Tax-exempt reserves132€2.11M€2.74M▲
Distributable reserves133€2.42M€2.46M▲
Profit (loss) carried forward14€4.32M€5.19M▲
Amounts payable17/49€2.77M€2.43M▼
Amounts payable after more than one year17€1.61M€1.32M▼
Financial debts170/4€1.61M€1.32M▼
Credit institutions173€1.61M€1.32M▼
Amounts payable within one year42/48€1.16M€1.11M▼
Current portion of amounts payable after more than one year42€284k€284k=
Trade debts44€429k€224k▼
Suppliers440/4€429k€224k▼
Bills of exchange payable441€0-
Taxes, remuneration and social security45€288k€345k▲
Taxes450/3€81k€35k▼
Remuneration and social security454/9€207k€310k▲
Other amounts payable47/48€162k€256k▲
Accrued charges and deferred income492/3€2k€2k=
Income statement
Code20232024
Operating income70/76A€13.50M€12.95M▼
Turnover70€13.35M€12.71M▼
Other operating income74€152k€206k▲
Non-recurring operating income76A-€35k
Operating charges60/66A€11.25M€10.91M▼
Goods for resale, raw materials and consumables60€7.37M€6.95M▼
Purchases600/8€7.39M€6.93M▼
Change in stocks: decrease (increase)609€-20k€29k▲
Services and other goods61€1.76M€1.69M▼
Remuneration, social security and pensions62€1.53M€1.66M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€424k€429k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4-€5k
Other operating charges640/8€162k€172k▲
Operating profit (loss)9901€2.25M€2.05M▼
Financial income75/76B€55k€72k▲
Recurring financial income75€55k€72k▲
Other financial income752/9€55k€72k▲
Financial charges65/66B€89k€64k▼
Recurring financial charges65€89k€64k▼
Debt charges650€37k€32k▼
Other financial charges652/9€52k€32k▼
Profit (loss) for the period before taxes9903€2.22M€2.05M▼
Income taxes67/77€541k€510k▼
Taxes670/3€548k€510k▼
Tax adjustments and reversals of tax provisions77€8k€0▼
Profit (loss) for the period9904€1.68M€1.54M▼
Transfer from tax-exempt reserves789€279k€42k▼
Transfer to tax-exempt reserves689€200k€674k▲
Profit (loss) for the period to be appropriated9905€1.76M€912k▼
Appropriation of the result
Profit (loss) to be appropriated9906€4.60M€5.23M▲
Profit (loss) brought forward from the previous period14P€2.84M€4.32M▲
Transfer to equity691/2€279k€42k▼
To other reserves6921€279k€42k▼
Profit to be distributed694/7€0-
Return on contributions (dividend)694€0-
Social balance
Average headcount (FTE)908734.637.7▲