Balance sheet
Code20242025
Assets
Total assets20/58€21.17M€23.30M▲
Fixed assets21/28€586k€1.43M▲
Intangible fixed assets21€15k€6k▼
Tangible fixed assets22/27€549k€1.40M▲
Land and buildings22€285k€273k▼
Plant, machinery and equipment23€188k€262k▲
Furniture and vehicles24€76k€179k▲
Assets under construction and advance payments27-€689k
Financial fixed assets28€23k€22k▼
Other financial fixed assets284/8€23k€22k▼
Amounts receivable and cash guarantees285/8€23k€22k▼
Current assets29/58€20.58M€21.87M▲
Stocks and contracts in progress3€3.92M€3.96M▲
Stocks30/36€3.92M€3.96M▲
Raw materials and consumables30/31€3.23M€3.35M▲
Finished goods33€695k€613k▼
Amounts receivable within one year40/41€3.37M€3.54M▲
Trade receivables40€2.71M€2.75M▲
Other amounts receivable41€655k€792k▲
Current investments50/53€10.39M€11.90M▲
Other investments51/53€10.39M€11.90M▲
Cash at bank and in hand54/58€2.86M€2.44M▼
Deferred charges and accrued income490/1€47k€32k▼
Equity and liabilities
Total equity and liabilities10/49€21.17M€23.30M▲
Equity10/15€16.75M€18.46M▲
Contributions10/11€62k€62k=
Capital10€62k€62k=
Issued capital100€62k€62k=
Reserves13€6.73M€7.57M▲
Non-distributable reserves130/1€6k€6k=
Legal reserve130€6k€6k=
Tax-exempt reserves132€3.49M€3.24M▼
Distributable reserves133€3.23M€4.32M▲
Profit (loss) carried forward14€9.95M€10.82M▲
Investment grants15€8k€5k▼
Provisions and deferred taxes16€0-
Deferred taxes168€0-
Amounts payable17/49€4.42M€4.84M▲
Amounts payable after more than one year17€2.84M€2.98M▲
Financial debts170/4€2.84M€2.98M▲
Other loans174€2.84M€2.98M▲
Amounts payable within one year42/48€1.58M€1.85M▲
Trade debts44€444k€720k▲
Suppliers440/4€444k€720k▲
Taxes, remuneration and social security45€388k€383k▼
Taxes450/3€69k€69k▼
Remuneration and social security454/9€319k€314k▼
Other amounts payable47/48€750k€750k=
Accrued charges and deferred income492/3€193€5k▲
Income statement
Code20242025
Operating income70/76A€16.30M€17.91M▲
Turnover70€16.10M€17.50M▲
Change in stocks of work in progress, finished goods and contracts in progress71€-292k€-81k▲
Other operating income74€480k€459k▼
Non-recurring operating income76A€9k€32k▲
Operating charges60/66A€13.40M€15.26M▲
Goods for resale, raw materials and consumables60€7.03M€8.14M▲
Purchases600/8€6.94M€8.27M▲
Change in stocks: decrease (increase)609€92k€-134k▼
Services and other goods61€2.53M€3.32M▲
Remuneration, social security and pensions62€3.43M€3.50M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€214k€142k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€79k€33k▼
Other operating charges640/8€121k€115k▼
Non-recurring operating charges66A€10€19k▲
Operating profit (loss)9901€2.90M€2.65M▼
Financial income75/76B€594k€557k▼
Recurring financial income75€594k€557k▼
Income from current assets751€447k€374k▼
Other financial income752/9€146k€183k▲
Financial charges65/66B€159k€218k▲
Recurring financial charges65€159k€218k▲
Debt charges650€137k€201k▲
Other financial charges652/9€22k€17k▼
Profit (loss) for the period before taxes9903€3.33M€2.99M▼
Transfer from deferred taxes780€232€0▼
Income taxes67/77€638k€523k▼
Taxes670/3€638k€544k▼
Tax adjustments and reversals of tax provisions77€0€21k▲
Profit (loss) for the period9904€2.70M€2.47M▼
Transfer from tax-exempt reserves789€379k€1.09M▲
Transfer to tax-exempt reserves689€842k€842k=
Profit (loss) for the period to be appropriated9905€2.23M€2.72M▲
Appropriation of the result
Profit (loss) to be appropriated9906€11.08M€12.67M▲
Profit (loss) brought forward from the previous period14P€8.84M€9.95M▲
Transfer to equity691/2€379k€1.09M▲
To other reserves6921€379k€1.09M▲
Profit to be distributed694/7€750k€750k=
Directors or managers695€750k€750k=
Social balance
Average headcount (FTE)908742.642.2▼