Balance sheet
Code20242025
Assets
Total assets20/58€13.54M€18.01M▲
Fixed assets21/28€5.95M€6.24M▲
Intangible fixed assets21€46k€66k▲
Tangible fixed assets22/27€3.54M€3.81M▲
Plant, machinery and equipment23€1.21M€1.42M▲
Furniture and vehicles24€482k€599k▲
Other tangible fixed assets26€1.85M€1.79M▼
Financial fixed assets28€2.36M€2.37M▲
Affiliated companies280/1€2.34M€2.34M=
Participating interests280€2.34M€2.34M=
Other financial fixed assets284/8€22k€28k▲
Amounts receivable and cash guarantees285/8€22k€28k▲
Current assets29/58€7.59M€11.77M▲
Stocks and contracts in progress3€354k€572k▲
Stocks30/36€354k€572k▲
Raw materials and consumables30/31€341k€519k▲
Finished goods33€13k€52k▲
Amounts receivable within one year40/41€4.94M€5.92M▲
Trade receivables40€4.93M€5.75M▲
Other amounts receivable41€8k€166k▲
Current investments50/53-€2.00M
Own shares50-€2.00M
Cash at bank and in hand54/58€2.27M€3.25M▲
Deferred charges and accrued income490/1€27k€29k▲
Equity and liabilities
Total equity and liabilities10/49€13.54M€18.01M▲
Equity10/15€2.71M€3.65M▲
Contributions10/11€160k€200k▲
Capital10€160k€200k▲
Issued capital100€200k€200k=
Uncalled capital101€40k-
Reserves13€623k€2.70M▲
Non-distributable reserves130/1€26k€2.02M▲
Legal reserve130€26k€26k=
Own shares acquired1312-€2.00M
Tax-exempt reserves132€526k€589k▲
Distributable reserves133€71k€84k▲
Profit (loss) carried forward14€1.93M€754k▼
Provisions and deferred taxes16€413k€406k▼
Provisions for liabilities and charges160/5€413k€406k▼
Other liabilities and charges164/5€413k€406k▼
Amounts payable17/49€10.41M€13.95M▲
Amounts payable after more than one year17€2.88M€4.90M▲
Financial debts170/4€2.88M€2.99M▲
Subordinated loans170€170k€147k▼
Credit institutions173€2.71M€2.84M▲
Other amounts payable178/9-€1.92M
Amounts payable within one year42/48€7.53M€9.02M▲
Current portion of amounts payable after more than one year42€490k€635k▲
Financial debts43€335k€335k▼
Credit institutions430/8€335k€335k▼
Trade debts44€5.30M€6.67M▲
Suppliers440/4€5.30M€6.67M▲
Taxes, remuneration and social security45€796k€1.04M▲
Taxes450/3€273k€145k▼
Remuneration and social security454/9€523k€893k▲
Other amounts payable47/48€608k€343k▼
Accrued charges and deferred income492/3-€31k
Income statement
Code20242025
Operating income70/76A€28.71M€34.46M▲
Turnover70€28.28M€33.79M▲
Change in stocks of work in progress, finished goods and contracts in progress71€-5k€39k▲
Other operating income74€437k€627k▲
Operating charges60/66A€26.68M€32.62M▲
Goods for resale, raw materials and consumables60€13.77M€16.86M▲
Purchases600/8€13.78M€17.04M▲
Change in stocks: decrease (increase)609€-9k€-178k▼
Services and other goods61€5.95M€8.11M▲
Remuneration, social security and pensions62€6.14M€7.09M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€410k€539k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€385k€-7k▼
Other operating charges640/8€19k€15k▼
Non-recurring operating charges66A-€22k
Operating profit (loss)9901€2.03M€1.84M▼
Financial income75/76B€7k€17k▲
Recurring financial income75€7k€17k▲
Income from current assets751€4k€12k▲
Other financial income752/9€4k€5k▲
Financial charges65/66B€130k€175k▲
Recurring financial charges65€130k€175k▲
Debt charges650€108k€138k▲
Other financial charges652/9€23k€37k▲
Profit (loss) for the period before taxes9903€1.91M€1.68M▼
Income taxes67/77€644k€479k▼
Taxes670/3€648k€479k▼
Tax adjustments and reversals of tax provisions77€5k-
Profit (loss) for the period9904€1.26M€1.20M▼
Transfer from tax-exempt reserves789€71k€84k▲
Transfer to tax-exempt reserves689€211k€147k▼
Profit (loss) for the period to be appropriated9905€1.13M€1.14M▲
Appropriation of the result
Profit (loss) to be appropriated9906€2.60M€3.07M▲
Profit (loss) brought forward from the previous period14P€1.48M€1.93M▲
Transfer to equity691/2€71k€2.01M▲
To other reserves6921€71k€2.01M▲
Profit to be distributed694/7€600k€300k▼
Return on contributions (dividend)694€600k€300k▼
Social balance
Average headcount (FTE)9087102.1114.0▲