Balance sheet
Code20232024
Assets
Total assets20/58€16.35M€21.92M▲
Fixed assets21/28€467k€179k▼
Intangible fixed assets21-€77k
Tangible fixed assets22/27€110k€100k▼
Plant, machinery and equipment23€46k€62k▲
Furniture and vehicles24€11k€9k▼
Other tangible fixed assets26€3k€28k▲
Assets under construction and advance payments27€50k-
Financial fixed assets28€357k€3k▼
Affiliated companies280/1€354k-
Participating interests280€354k-
Other financial fixed assets284/8€3k€3k=
Amounts receivable and cash guarantees285/8€3k€3k=
Current assets29/58€15.88M€21.74M▲
Stocks and contracts in progress3€293k€40k▼
Contracts in progress37€293k€40k▼
Amounts receivable within one year40/41€13.00M€18.29M▲
Trade receivables40€7.75M€9.49M▲
Other amounts receivable41€5.25M€8.80M▲
Current investments50/53€186k€271k▲
Other investments51/53€186k€271k▲
Cash at bank and in hand54/58€1.47M€2.39M▲
Deferred charges and accrued income490/1€937k€744k▼
Equity and liabilities
Total equity and liabilities10/49€16.35M€21.92M▲
Equity10/15€8.15M€7.95M▼
Contributions10/11€67k€67k=
Capital10€67k€67k=
Issued capital100€67k€67k=
Reserves13€7k€7k=
Non-distributable reserves130/1€7k€7k=
Legal reserve130€7k€7k=
Profit (loss) carried forward14€8.08M€7.87M▼
Provisions and deferred taxes16-€216k
Provisions for liabilities and charges160/5-€216k
Other liabilities and charges164/5-€216k
Amounts payable17/49€8.20M€13.75M▲
Amounts payable within one year42/48€8.00M€13.40M▲
Trade debts44€2.70M€4.34M▲
Suppliers440/4€2.70M€4.34M▲
Advances received on contracts in progress46€1.94M€2.09M▲
Taxes, remuneration and social security45€3.30M€3.96M▲
Taxes450/3€2.05M€2.53M▲
Remuneration and social security454/9€1.25M€1.43M▲
Other amounts payable47/48€68k€3.01M▲
Accrued charges and deferred income492/3€196k€351k▲
Income statement
Code20232024
Operating income70/76A€23.77M€26.06M▲
Turnover70€23.54M€25.18M▲
Change in stocks of work in progress, finished goods and contracts in progress71€-670k€-254k▲
Other operating income74€897k€1.14M▲
Operating charges60/66A€19.12M€21.90M▲
Goods for resale, raw materials and consumables60€964k€778k▼
Purchases600/8€964k€778k▼
Services and other goods61€7.41M€8.14M▲
Remuneration, social security and pensions62€10.71M€12.65M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€34k€60k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4-€18k
Provisions for liabilities and charges: additions (uses and reversals)635/8-€216k
Other operating charges640/8€1k€35k▲
Non-recurring operating charges66A€3k€1k▼
Operating profit (loss)9901€4.65M€4.16M▼
Financial income75/76B€36k€261k▲
Recurring financial income75€36k€261k▲
Income from current assets751€36k€235k▲
Other financial income752/9€450€25k▲
Financial charges65/66B€79k€470k▲
Recurring financial charges65€79k€116k▲
Debt charges650€62k€89k▲
Other financial charges652/9€17k€27k▲
Non-recurring financial charges66B-€354k
Profit (loss) for the period before taxes9903€4.61M€3.95M▼
Income taxes67/77€1.36M€1.16M▼
Taxes670/3€1.36M€1.16M▼
Profit (loss) for the period9904€3.24M€2.79M▼
Profit (loss) for the period to be appropriated9905€3.24M€2.79M▼
Appropriation of the result
Profit (loss) to be appropriated9906€8.08M€10.87M▲
Profit (loss) brought forward from the previous period14P€4.84M€8.08M▲
Profit to be distributed694/7-€3.00M
Return on contributions (dividend)694-€3.00M
Social balance
Average headcount (FTE)9087127.8155.0▲