Balance sheet
Code20232024
Assets
Total assets20/58€5.43M€6.46M▲
Fixed assets21/28€921k€1.21M▲
Intangible fixed assets21€92k€69k▼
Tangible fixed assets22/27€779k€1.03M▲
Land and buildings22€7k€6k▼
Plant, machinery and equipment23€99k€82k▼
Furniture and vehicles24€546k€903k▲
Leasing and similar rights25€127k€41k▼
Financial fixed assets28€50k€113k▲
Other financial fixed assets284/8€50k€113k▲
Amounts receivable and cash guarantees285/8€50k€113k▲
Current assets29/58€4.51M€5.24M▲
Stocks and contracts in progress3€1k€36k▲
Stocks30/36€1k€36k▲
Raw materials and consumables30/31€1k€36k▲
Amounts receivable within one year40/41€2.31M€3.20M▲
Trade receivables40€2.16M€3.02M▲
Other amounts receivable41€155k€182k▲
Current investments50/53€1.50M€1.15M▼
Other investments51/53€1.50M€1.15M▼
Cash at bank and in hand54/58€648k€837k▲
Deferred charges and accrued income490/1€44k€21k▼
Equity and liabilities
Total equity and liabilities10/49€5.43M€6.46M▲
Equity10/15€1.76M€1.76M▼
Contributions10/11€147k€147k=
Capital10€76k€76k=
Issued capital100€76k€76k=
Outside capital11€71k€71k=
Share premium1100/10€71k€71k=
Reserves13€1.61M€1.61M=
Non-distributable reserves130/1€111k€111k=
Legal reserve130€105k€105k=
Reserves not available under the articles1311€6k€6k=
Tax-exempt reserves132€246k€246k=
Distributable reserves133€1.25M€1.25M=
Investment grants15€4k€0▼
Amounts payable17/49€3.66M€4.70M▲
Amounts payable after more than one year17€351k€90k▼
Financial debts170/4€351k€90k▼
Leasing and similar obligations172€151k€90k▼
Credit institutions173€200k€0▼
Amounts payable within one year42/48€3.30M€4.60M▲
Current portion of amounts payable after more than one year42€261k€262k▲
Financial debts43-€101k
Credit institutions430/8-€101k
Trade debts44€424k€1.01M▲
Suppliers440/4€424k€1.01M▲
Advances received on contracts in progress46-€93
Taxes, remuneration and social security45€497k€475k▼
Taxes450/3€155k€45k▼
Remuneration and social security454/9€342k€430k▲
Other amounts payable47/48€2.12M€2.75M▲
Accrued charges and deferred income492/3€14k€6k▼
Income statement
Code20232024
Operating income70/76A€10.42M€11.22M▲
Turnover70€10.39M€11.16M▲
Other operating income74€29k€59k▲
Operating charges60/66A€7.98M€9.37M▲
Goods for resale, raw materials and consumables60€532k€560k▲
Purchases600/8€492k€595k▲
Change in stocks: decrease (increase)609€40k€-35k▼
Services and other goods61€3.90M€4.67M▲
Remuneration, social security and pensions62€3.17M€3.71M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€351k€386k▲
Other operating charges640/8€24k€50k▲
Non-recurring operating charges66A€0-
Operating profit (loss)9901€2.44M€1.85M▼
Financial income75/76B€54k€53k▼
Recurring financial income75€54k€53k▼
Income from financial fixed assets750€44k€47k▲
Income from current assets751€49€52▲
Other financial income752/9€10k€5k▼
Financial charges65/66B€10k€16k▲
Recurring financial charges65€10k€16k▲
Debt charges650€7k€12k▲
Other financial charges652/9€3k€3k▲
Profit (loss) for the period before taxes9903€2.48M€1.89M▼
Income taxes67/77€366k€298k▼
Taxes670/3€366k€298k▼
Tax adjustments and reversals of tax provisions77€0-
Profit (loss) for the period9904€2.12M€1.59M▼
Profit (loss) for the period to be appropriated9905€2.12M€1.59M▼
Appropriation of the result
Profit (loss) to be appropriated9906€2.12M€1.59M▼
Transfer to equity691/2€308€453▲
To other reserves6921€308€453▲
Profit to be distributed694/7€2.12M€1.59M▼
Return on contributions (dividend)694€1.12M€834k▼
Directors or managers695€993k€755k▼
Social balance
Average headcount (FTE)908763.668.3▲