Balance sheet
Code20242025
Assets
Total assets20/58€33.73M€31.49M▼
Fixed assets21/28€1.29M€1.07M▼
Intangible fixed assets21€157k€109k▼
Tangible fixed assets22/27€1.13M€959k▼
Plant, machinery and equipment23€1.04M€883k▼
Furniture and vehicles24€12k€22k▲
Other tangible fixed assets26€81k€54k▼
Financial fixed assets28€2k€876▼
Affiliated companies280/1€2k€0▼
Participating interests280€2k€0▼
Other financial fixed assets284/8€476€876▲
Amounts receivable and cash guarantees285/8€476€876▲
Current assets29/58€32.43M€30.42M▼
Stocks and contracts in progress3€24.28M€20.66M▼
Stocks30/36€24.28M€20.66M▼
Goods purchased for resale34€24.28M€20.66M▼
Amounts receivable within one year40/41€5.97M€4.47M▼
Trade receivables40€5.87M€4.31M▼
Other amounts receivable41€101k€166k▲
Current investments50/53€1.73M€4.31M▲
Other investments51/53€1.73M€4.31M▲
Cash at bank and in hand54/58€407k€890k▲
Deferred charges and accrued income490/1€40k€85k▲
Equity and liabilities
Total equity and liabilities10/49€33.73M€31.49M▼
Equity10/15€5.70M€5.05M▼
Contributions10/11€637k€637k=
Capital10€267k€267k=
Issued capital100€267k€267k=
Outside capital11€370k€370k=
Share premium1100/10€370k€370k=
Reserves13€27k€27k=
Non-distributable reserves130/1€27k€27k=
Legal reserve130€27k€27k=
Profit (loss) carried forward14€5.04M€4.39M▼
Provisions and deferred taxes16€571k€374k▼
Provisions for liabilities and charges160/5€571k€374k▼
Taxes161€84k€0▼
Environmental obligations163€487k-
Other liabilities and charges164/5-€374k
Amounts payable17/49€27.45M€26.07M▼
Amounts payable within one year42/48€27.45M€26.05M▼
Financial debts43-€6k
Credit institutions430/8-€6k
Trade debts44€3.25M€2.01M▼
Suppliers440/4€3.25M€2.01M▼
Advances received on contracts in progress46€67k€59k▼
Taxes, remuneration and social security45€105k€161k▲
Taxes450/3€1k€4k▲
Remuneration and social security454/9€103k€157k▲
Other amounts payable47/48€24.03M€23.81M▼
Accrued charges and deferred income492/3-€23k
Income statement
Code20242025
Operating income70/76A€43.65M€39.58M▼
Turnover70€42.49M€38.78M▼
Other operating income74€1.16M€797k▼
Operating charges60/66A€42.17M€38.55M▼
Goods for resale, raw materials and consumables60€36.26M€33.40M▼
Purchases600/8€41.79M€29.79M▼
Change in stocks: decrease (increase)609€-5.53M€3.61M▲
Services and other goods61€1.78M€1.50M▼
Remuneration, social security and pensions62€3.71M€3.39M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€389k€367k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€25k€-113k▼
Other operating charges640/8€6k€5k▼
Operating profit (loss)9901€1.47M€1.03M▼
Financial income75/76B€696k€132k▼
Recurring financial income75€696k€132k▼
Income from current assets751€245k€99k▼
Other financial income752/9€450k€33k▼
Financial charges65/66B€744k€1.73M▲
Recurring financial charges65€744k€1.73M▲
Debt charges650€743k€804k▲
Other financial charges652/9€732€923k▲
Profit (loss) for the period before taxes9903€1.43M€-566k▼
Income taxes67/77€177k€88k▼
Taxes670/3€177k€88k▼
Profit (loss) for the period9904€1.25M€-654k▼
Profit (loss) for the period to be appropriated9905€1.25M€-654k▼
Appropriation of the result
Profit (loss) to be appropriated9906€6.28M€4.39M▼
Profit (loss) brought forward from the previous period14P€5.03M€5.04M▲
Profit to be distributed694/7€1.24M€0▼
Return on contributions (dividend)694€1.24M€0▼
Social balance
Average headcount (FTE)908733.534.4▲