Balance sheet
Code20232024
Assets
Total assets20/58€5.70M€5.67M▼
Fixed assets21/28€1.13M€1.11M▼
Tangible fixed assets22/27€1.08M€1.06M▼
Land and buildings22€667k€640k▼
Plant, machinery and equipment23€233k€210k▼
Furniture and vehicles24€119k€155k▲
Other tangible fixed assets26€64k€56k▼
Financial fixed assets28€49k€49k=
Current assets29/58€4.57M€4.56M▼
Stocks and contracts in progress3€75k€163k▲
Stocks30/36€75k€163k▲
Amounts receivable within one year40/41€2.95M€2.94M▼
Trade receivables40€2.73M€2.80M▲
Other amounts receivable41€217k€140k▼
Cash at bank and in hand54/58€1.54M€1.43M▼
Deferred charges and accrued income490/1€6k€30k▲
Equity and liabilities
Total equity and liabilities10/49€5.70M€5.67M▼
Equity10/15€3.24M€3.93M▲
Contributions10/11€632k€632k=
Capital10€632k€632k=
Issued capital100€632k€632k=
Reserves13€1.90M€2.59M▲
Non-distributable reserves130/1€68k€68k=
Legal reserve130€68k€68k=
Tax-exempt reserves132€804k€789k▼
Distributable reserves133€1.03M€1.73M▲
Profit (loss) carried forward14€706k€714k▲
Provisions and deferred taxes16€143k€135k▼
Deferred taxes168€143k€135k▼
Amounts payable17/49€2.32M€1.60M▼
Amounts payable after more than one year17€165k€102k▼
Financial debts170/4€165k€102k▼
Amounts payable within one year42/48€2.13M€1.49M▼
Current portion of amounts payable after more than one year42€81k€63k▼
Financial debts43€360k-
Credit institutions430/8€360k-
Trade debts44€814k€911k▲
Suppliers440/4€814k€911k▲
Advances received on contracts in progress46€209k€309k▲
Taxes, remuneration and social security45€568k€212k▼
Taxes450/3€568k€80k▼
Remuneration and social security454/9-€132k
Other amounts payable47/48€100k-
Accrued charges and deferred income492/3€20k€6k▼
Income statement
Code20232024
Remuneration, social security and pensions62€2.51M€2.27M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€124k€117k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€13k-
Other operating charges640/8€21k€23k▲
Gross operating margin9900€3.92M€3.46M▼
Operating profit (loss)9901€1.25M€1.04M▼
Financial income75/76B€488€15k▲
Recurring financial income75€488€15k▲
Financial charges65/66B€40k€22k▼
Recurring financial charges65€40k€22k▼
Profit (loss) for the period before taxes9903€1.21M€1.04M▼
Transfer from deferred taxes780€8k€8k=
Income taxes67/77€321k€350k▲
Profit (loss) for the period9904€899k€693k▼
Transfer from tax-exempt reserves789€15k€15k=
Transfer to tax-exempt reserves689€421k-
Profit (loss) for the period to be appropriated9905€493k€708k▲
Appropriation of the result
Profit (loss) to be appropriated9906€1.14M€1.41M▲
Profit (loss) brought forward from the previous period14P€643k€706k▲
Transfer to equity691/2€430k€700k▲
To other reserves6921€430k€700k▲
Social balance
Average headcount (FTE)908743.438.9▼