Balance sheet
Code20242025
Assets
Total assets20/58€15.85M€16.95M▲
Fixed assets21/28€4.37M€3.88M▼
Tangible fixed assets22/27€2.58M€2.28M▼
Land and buildings22€709k€650k▼
Plant, machinery and equipment23€498k€300k▼
Furniture and vehicles24€122k€79k▼
Leasing and similar rights25€1.25M€1.25M▼
Financial fixed assets28€1.80M€1.61M▼
Affiliated companies280/1€1.50M€1.31M▼
Amounts receivable281€1.50M€1.31M▼
Other financial fixed assets284/8€298k€298k=
Shares284€27k€27k=
Amounts receivable and cash guarantees285/8€271k€271k=
Current assets29/58€11.48M€13.07M▲
Stocks and contracts in progress3€4.90M€6.18M▲
Stocks30/36€1.37M€1.39M▲
Raw materials and consumables30/31€417k€578k▲
Property held for sale35€949k€817k▼
Contracts in progress37€3.54M€4.78M▲
Amounts receivable within one year40/41€6.28M€6.41M▲
Trade receivables40€5.09M€5.12M▲
Other amounts receivable41€1.19M€1.29M▲
Cash at bank and in hand54/58€292k€381k▲
Deferred charges and accrued income490/1€2k€101k▲
Equity and liabilities
Total equity and liabilities10/49€15.85M€16.95M▲
Equity10/15€5.11M€5.02M▼
Contributions10/11€400k€400k=
Capital10€400k€400k=
Issued capital100€400k€400k=
Reserves13€4.67M€4.58M▼
Non-distributable reserves130/1€1.62M€1.62M=
Legal reserve130€40k€40k=
Other1319€1.58M€1.58M=
Distributable reserves133€3.05M€2.96M▼
Profit (loss) carried forward14€45k€44k▼
Provisions and deferred taxes16€232k€125k▼
Provisions for liabilities and charges160/5€232k€125k▼
Other liabilities and charges164/5€232k€125k▼
Amounts payable17/49€10.51M€11.81M▲
Amounts payable after more than one year17€3.74M€4.16M▲
Financial debts170/4€3.74M€4.16M▲
Leasing and similar obligations172€945k€911k▼
Credit institutions173€2.80M€3.25M▲
Amounts payable within one year42/48€6.73M€7.56M▲
Current portion of amounts payable after more than one year42€593k€569k▼
Financial debts43€199k€216k▲
Credit institutions430/8€199k€216k▲
Trade debts44€5.12M€5.62M▲
Suppliers440/4€5.12M€5.62M▲
Advances received on contracts in progress46€292k€504k▲
Taxes, remuneration and social security45€521k€647k▲
Taxes450/3€100k€111k▲
Remuneration and social security454/9€421k€536k▲
Other amounts payable47/48€5k€2k▼
Accrued charges and deferred income492/3€43k€92k▲
Income statement
Code20242025
Operating income70/76A€36.62M€31.97M▼
Turnover70€35.82M€30.56M▼
Change in stocks of work in progress, finished goods and contracts in progress71€635k€1.24M▲
Other operating income74€91k€101k▲
Non-recurring operating income76A€74k€64k▼
Operating charges60/66A€36.30M€31.86M▼
Goods for resale, raw materials and consumables60€26.47M€21.18M▼
Purchases600/8€26.40M€21.21M▼
Change in stocks: decrease (increase)609€73k€-29k▼
Services and other goods61€3.30M€3.86M▲
Remuneration, social security and pensions62€5.74M€6.14M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€730k€727k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-56k€1k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€-6k€-107k▼
Other operating charges640/8€115k€60k▼
Non-recurring operating charges66A€9k€531▼
Operating profit (loss)9901€319k€114k▼
Financial income75/76B€86k€62k▼
Recurring financial income75€86k€62k▼
Income from financial fixed assets750€28k€29k▲
Income from current assets751€12k€19k▲
Other financial income752/9€46k€15k▼
Financial charges65/66B€190k€258k▲
Recurring financial charges65€190k€258k▲
Debt charges650€159k€187k▲
Other financial charges652/9€31k€71k▲
Profit (loss) for the period before taxes9903€215k€-81k▼
Income taxes67/77€73k€10k▼
Taxes670/3€73k€10k▼
Profit (loss) for the period9904€141k€-91k▼
Profit (loss) for the period to be appropriated9905€141k€-91k▼
Appropriation of the result
Profit (loss) to be appropriated9906€210k€-46k▼
Profit (loss) brought forward from the previous period14P€69k€45k▼
Transfer from equity791/2-€90k
From reserves792-€90k
Transfer to equity691/2€165k-
To other reserves6921€165k-
Social balance
Average headcount (FTE)908786.788.2▲