Balance sheet
Code20232024
Assets
Total assets20/58€3.93M€3.58M▼
Fixed assets21/28€599k€733k▲
Intangible fixed assets21-€146k
Tangible fixed assets22/27€599k€586k▼
Land and buildings22€329k€310k▼
Plant, machinery and equipment23€247k€244k▼
Furniture and vehicles24€23k€32k▲
Financial fixed assets28€80€80=
Other financial fixed assets284/8€80€80=
Amounts receivable and cash guarantees285/8€80€80=
Current assets29/58€3.33M€2.85M▼
Stocks and contracts in progress3€431k€461k▲
Stocks30/36€398k€437k▲
Goods purchased for resale34€398k€437k▲
Contracts in progress37€33k€25k▼
Amounts receivable within one year40/41€1.99M€1.99M=
Trade receivables40€1.98M€1.97M▼
Other amounts receivable41€16k€18k▲
Cash at bank and in hand54/58€896k€387k▼
Deferred charges and accrued income490/1€14k€6k▼
Equity and liabilities
Total equity and liabilities10/49€3.93M€3.58M▼
Equity10/15€1.24M€1.32M▲
Contributions10/11€19k€19k=
Reserves13€1.17M€1.25M▲
Tax-exempt reserves132€34k€18k▼
Distributable reserves133€1.14M€1.23M▲
Profit (loss) carried forward14€53k€53k=
Provisions and deferred taxes16€11k€6k▼
Deferred taxes168€11k€6k▼
Amounts payable17/49€2.68M€2.26M▼
Amounts payable after more than one year17€481k€359k▼
Financial debts170/4€481k€359k▼
Credit institutions173€481k€359k▼
Amounts payable within one year42/48€2.15M€1.84M▼
Current portion of amounts payable after more than one year42€116k€122k▲
Trade debts44€1.29M€1.37M▲
Suppliers440/4€1.29M€1.37M▲
Taxes, remuneration and social security45€314k€260k▼
Taxes450/3€137k€50k▼
Remuneration and social security454/9€176k€210k▲
Other amounts payable47/48€433k€83k▼
Accrued charges and deferred income492/3€50k€62k▲
Income statement
Code20232024
Operating income70/76A€10.20M€9.20M▼
Turnover70€10.04M€9.00M▼
Change in stocks of work in progress, finished goods and contracts in progress71€-9k€-8k▲
Other operating income74€133k€198k▲
Non-recurring operating income76A€38k€11k▼
Operating charges60/66A€9.50M€8.91M▼
Goods for resale, raw materials and consumables60€5.52M€5.09M▼
Purchases600/8€5.51M€5.09M▼
Change in stocks: decrease (increase)609€2k€-3k▼
Services and other goods61€1.51M€1.30M▼
Remuneration, social security and pensions62€2.15M€2.35M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€182k€157k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€82k€-52k▼
Other operating charges640/8€60k€68k▲
Non-recurring operating charges66A-€1k
Operating profit (loss)9901€697k€291k▼
Financial income75/76B€2k€200▼
Recurring financial income75€2k€200▼
Other financial income752/9€2k€200▼
Financial charges65/66B€56k€52k▼
Recurring financial charges65€56k€52k▼
Debt charges650€37k€36k▼
Other financial charges652/9€19k€16k▼
Profit (loss) for the period before taxes9903€643k€239k▼
Transfer from deferred taxes780€5k€5k=
Income taxes67/77€190k€87k▼
Taxes670/3€190k€87k▼
Profit (loss) for the period9904€459k€158k▼
Transfer from tax-exempt reserves789€16k€16k=
Profit (loss) for the period to be appropriated9905€475k€173k▼
Appropriation of the result
Profit (loss) to be appropriated9906€528k€226k▼
Profit (loss) brought forward from the previous period14P€53k€53k=
Transfer to equity691/2€42k€91k▲
To other reserves6921€42k€91k▲
Profit to be distributed694/7€433k€83k▼
Return on contributions (dividend)694€433k€83k▼
Social balance
Average headcount (FTE)908733.633.7▲