Balance sheet
Code20242025
Assets
Total assets20/58€8.53M€8.02M▼
Fixed assets21/28€817k€929k▲
Intangible fixed assets21-€134k
Tangible fixed assets22/27€807k€785k▼
Land and buildings22€236k€210k▼
Plant, machinery and equipment23€453k€451k▼
Furniture and vehicles24€46k€51k▲
Other tangible fixed assets26€73k€73k=
Financial fixed assets28€10k€10k=
Current assets29/58€7.71M€7.09M▼
Stocks and contracts in progress3€3.35M€3.36M▲
Stocks30/36€3.35M€3.36M▲
Amounts receivable within one year40/41€3.67M€3.39M▼
Trade receivables40€3.61M€3.19M▼
Other amounts receivable41€56k€202k▲
Cash at bank and in hand54/58€667k€317k▼
Deferred charges and accrued income490/1€23k€27k▲
Equity and liabilities
Total equity and liabilities10/49€8.53M€8.02M▼
Equity10/15€3.36M€3.38M▲
Contributions10/11€500k€500k=
Capital10€500k€500k=
Issued capital100€500k€500k=
Reserves13€2.85M€2.85M=
Non-distributable reserves130/1€50k€50k=
Legal reserve130€50k€50k=
Distributable reserves133€2.80M€2.80M=
Profit (loss) carried forward14€11k€25k▲
Amounts payable17/49€5.16M€4.65M▼
Amounts payable after more than one year17€111k€663k▲
Financial debts170/4€111k€663k▲
Amounts payable within one year42/48€4.86M€3.85M▼
Current portion of amounts payable after more than one year42€43k€315k▲
Financial debts43€1.42M€767k▼
Credit institutions430/8€1.42M€767k▼
Trade debts44€0€479k▲
Suppliers440/4€0€479k▲
Taxes, remuneration and social security45€213k€142k▼
Taxes450/3€189k€117k▼
Remuneration and social security454/9€23k€25k▲
Other amounts payable47/48€3.18M€2.15M▼
Accrued charges and deferred income492/3€197k€136k▼
Income statement
Code20242025
Non-recurring operating income76A€11k€11k▲
Remuneration, social security and pensions62€275k€246k▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€168k€201k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€0-
Other operating charges640/8€16k€16k▲
Non-recurring operating charges66A€347€410▲
Gross operating margin9900€1.95M€975k▼
Operating profit (loss)9901€1.49M€511k▼
Financial income75/76B€198k€122k▼
Recurring financial income75€198k€122k▼
Financial charges65/66B€458k€607k▲
Recurring financial charges65€458k€607k▲
Profit (loss) for the period before taxes9903€1.23M€26k▼
Income taxes67/77€315k€12k▼
Profit (loss) for the period9904€913k€14k▼
Profit (loss) for the period to be appropriated9905€913k€14k▼
Appropriation of the result
Profit (loss) to be appropriated9906€918k€25k▼
Profit (loss) brought forward from the previous period14P€6k€11k▲
Transfer to equity691/2€900k€0▼
To other reserves6921€900k€0▼
Profit to be distributed694/7€8k€0▼
Return on contributions (dividend)694€8k€0▼
Social balance
Average headcount (FTE)90874.43.4▼