Balance sheet
Code20242025
Assets
Total assets20/58€10.22M€11.90M▲
Fixed assets21/28€1.80M€1.80M▲
Tangible fixed assets22/27€1.80M€1.80M▲
Land and buildings22€336k€334k▼
Plant, machinery and equipment23€749k€1.38M▲
Furniture and vehicles24€11k€69k▲
Leasing and similar rights25€29k€0▼
Assets under construction and advance payments27€671k€17k▼
Financial fixed assets28€1k€1k=
Other financial fixed assets284/8€1k€1k=
Amounts receivable and cash guarantees285/8€1k€1k=
Current assets29/58€8.42M€10.09M▲
Stocks and contracts in progress3€2.75M€3.23M▲
Stocks30/36€2.75M€3.23M▲
Raw materials and consumables30/31€927k€1.00M▲
Work in progress32€1.50M€2.19M▲
Finished goods33€328k€32k▼
Amounts receivable within one year40/41€4.36M€5.51M▲
Trade receivables40€4.21M€5.44M▲
Other amounts receivable41€150k€70k▼
Cash at bank and in hand54/58€1.28M€1.31M▲
Deferred charges and accrued income490/1€37k€48k▲
Equity and liabilities
Total equity and liabilities10/49€10.22M€11.90M▲
Equity10/15€5.07M€5.60M▲
Contributions10/11€796k€796k=
Capital10€796k€796k=
Issued capital100€796k€796k=
Reserves13€4.28M€4.80M▲
Non-distributable reserves130/1€80k€80k=
Legal reserve130€80k€80k=
Tax-exempt reserves132€1.41M€1.85M▲
Distributable reserves133€2.79M€2.87M▲
Amounts payable17/49€5.15M€6.30M▲
Amounts payable after more than one year17€1.33M€1.32M▼
Financial debts170/4€650k€686k▲
Leasing and similar obligations172€3k€0▼
Credit institutions173€647k€686k▲
Other amounts payable178/9€680k€633k▼
Amounts payable within one year42/48€3.73M€4.89M▲
Current portion of amounts payable after more than one year42€239k€157k▼
Financial debts43€177k€927k▲
Credit institutions430/8€177k€927k▲
Trade debts44€2.54M€2.02M▼
Suppliers440/4€2.54M€2.02M▼
Taxes, remuneration and social security45€119k€194k▲
Taxes450/3€25k€61k▲
Remuneration and social security454/9€94k€133k▲
Other amounts payable47/48€659k€1.59M▲
Accrued charges and deferred income492/3€85k€91k▲
Income statement
Code20242025
Operating income70/76A€14.42M€17.27M▲
Turnover70€14.24M€17.16M▲
Other operating income74€171k€98k▼
Non-recurring operating income76A€186€19k▲
Operating charges60/66A€12.17M€15.02M▲
Goods for resale, raw materials and consumables60€7.40M€9.83M▲
Purchases600/8€8.10M€10.31M▲
Change in stocks: decrease (increase)609€-701k€-477k▲
Services and other goods61€3.68M€3.92M▲
Remuneration, social security and pensions62€911k€1.06M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€176k€204k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€0-
Other operating charges640/8€7k€6k▼
Operating profit (loss)9901€2.24M€2.25M▲
Financial income75/76B€23k€45k▲
Recurring financial income75€23k€45k▲
Income from current assets751-€3k
Other financial income752/9€23k€42k▲
Financial charges65/66B€192k€240k▲
Recurring financial charges65€192k€240k▲
Debt charges650€136k€171k▲
Other financial charges652/9€56k€69k▲
Profit (loss) for the period before taxes9903€2.07M€2.06M▼
Income taxes67/77€512k€510k▼
Taxes670/3€512k€510k▼
Tax adjustments and reversals of tax provisions77-€150
Profit (loss) for the period9904€1.56M€1.55M▼
Transfer from tax-exempt reserves789€132k€0▼
Transfer to tax-exempt reserves689€716k€442k▼
Profit (loss) for the period to be appropriated9905€976k€1.10M▲
Appropriation of the result
Profit (loss) to be appropriated9906€976k€1.10M▲
Transfer to equity691/2€976k€84k▼
To other reserves6921€976k€84k▼
Profit to be distributed694/7-€1.02M
Return on contributions (dividend)694-€1.02M
Social balance
Average headcount (FTE)908716.116.1=