Balance sheet
Code20232024
Assets
Total assets20/58€15.93M€16.68M▲
Fixed assets21/28€7.90M€8.55M▲
Tangible fixed assets22/27€7.90M€8.55M▲
Land and buildings22€4.18M€3.88M▼
Plant, machinery and equipment23€3.72M€4.66M▲
Financial fixed assets28€2k€2k=
Other financial fixed assets284/8€2k€2k=
Shares284€1k€1k=
Amounts receivable and cash guarantees285/8€1k€1k=
Current assets29/58€8.03M€8.13M▲
Stocks and contracts in progress3€1.25M€1.46M▲
Stocks30/36€1.25M€1.46M▲
Raw materials and consumables30/31€156k€163k▲
Work in progress32€1.10M€1.29M▲
Amounts receivable within one year40/41€5.92M€5.37M▼
Trade receivables40€3.43M€1.34M▼
Other amounts receivable41€2.49M€4.02M▲
Current investments50/53€555k€565k▲
Other investments51/53€555k€565k▲
Cash at bank and in hand54/58€213k€685k▲
Deferred charges and accrued income490/1€95k€52k▼
Equity and liabilities
Total equity and liabilities10/49€15.93M€16.68M▲
Equity10/15€4.70M€5.95M▲
Contributions10/11€210k€210k=
Reserves13€4.39M€5.69M▲
Non-distributable reserves130/1€21k€21k=
Reserves not available under the articles1311€21k€21k=
Distributable reserves133€4.36M€5.67M▲
Investment grants15€101k€50k▼
Provisions and deferred taxes16€5k€3k▼
Deferred taxes168€5k€3k▼
Amounts payable17/49€11.23M€10.72M▼
Amounts payable after more than one year17€5.44M€5.47M▲
Financial debts170/4€5.44M€5.47M▲
Credit institutions173€5.44M€5.47M▲
Amounts payable within one year42/48€5.79M€5.25M▼
Current portion of amounts payable after more than one year42€1.54M€1.66M▲
Trade debts44€2.33M€2.64M▲
Suppliers440/4€2.33M€2.64M▲
Taxes, remuneration and social security45€152k€410k▲
Taxes450/3€4k€255k▲
Remuneration and social security454/9€148k€154k▲
Other amounts payable47/48€1.77M€531k▼
Accrued charges and deferred income492/3€140€142▲
Income statement
Code20232024
Operating income70/76A€22.30M€14.69M▼
Turnover70€21.22M€14.42M▼
Other operating income74€1.08M€276k▼
Non-recurring operating income76A€0-
Operating charges60/66A€21.49M€13.42M▼
Goods for resale, raw materials and consumables60€17.27M€9.28M▼
Purchases600/8€17.91M€9.48M▼
Change in stocks: decrease (increase)609€-635k€-206k▲
Services and other goods61€1.44M€1.29M▼
Remuneration, social security and pensions62€1.40M€1.57M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€1.28M€1.20M▼
Other operating charges640/8€90k€87k▼
Non-recurring operating charges66A€8k€3k▼
Operating profit (loss)9901€813k€1.27M▲
Financial income75/76B€111k€449k▲
Recurring financial income75€111k€449k▲
Income from financial fixed assets750-€14k
Income from current assets751€8k€13k▲
Other financial income752/9€103k€422k▲
Financial charges65/66B€138k€159k▲
Recurring financial charges65€138k€159k▲
Debt charges650€138k€159k▲
Other financial charges652/9€22€507▲
Non-recurring financial charges66B€0-
Profit (loss) for the period before taxes9903€787k€1.56M▲
Transfer from deferred taxes780€3k€3k▼
Income taxes67/77€4k€256k▲
Taxes670/3€4k€256k▲
Profit (loss) for the period9904€786k€1.31M▲
Transfer from tax-exempt reserves789€0-
Profit (loss) for the period to be appropriated9905€786k€1.31M▲
Appropriation of the result
Profit (loss) to be appropriated9906€786k€1.31M▲
Transfer from equity791/2€0-
From reserves792€0-
Transfer to equity691/2€786k€1.31M▲
To other reserves6921€786k€1.31M▲
Social balance
Average headcount (FTE)908741.238.3▼