Balance sheet
Code20242025
Assets
Total assets20/58€5.30M€3.41M▼
Fixed assets21/28€551k€236k▼
Intangible fixed assets21€43k€7k▼
Tangible fixed assets22/27€506k€228k▼
Land and buildings22€0€12k▲
Plant, machinery and equipment23€479k€155k▼
Furniture and vehicles24€28k€61k▲
Other tangible fixed assets26€0-
Assets under construction and advance payments27€0-
Financial fixed assets28€1k€1k▲
Current assets29/58€4.75M€3.17M▼
Stocks and contracts in progress3€2.59M€1.22M▼
Stocks30/36€895k€1.22M▲
Contracts in progress37€1.70M€0▼
Amounts receivable within one year40/41€350k€1.13M▲
Trade receivables40€269k€852k▲
Other amounts receivable41€81k€279k▲
Current investments50/53€1.35M€0▼
Cash at bank and in hand54/58€411k€799k▲
Deferred charges and accrued income490/1€40k€25k▼
Equity and liabilities
Total equity and liabilities10/49€5.30M€3.41M▼
Equity10/15€2.57M€2.56M▼
Contributions10/11€62k€62k=
Capital10€62k€62k=
Issued capital100€62k€62k=
Revaluation surpluses12€300k€300k=
Reserves13€2.21M€2.19M▼
Non-distributable reserves130/1€6k€6k=
Legal reserve130€6k€6k=
Tax-exempt reserves132€667k€646k▼
Distributable reserves133€1.54M€1.54M▲
Profit (loss) carried forward14€0€0=
Provisions and deferred taxes16€216k€209k▼
Deferred taxes168€216k€209k▼
Amounts payable17/49€2.51M€646k▼
Amounts payable after more than one year17€0-
Financial debts170/4€0-
Amounts payable within one year42/48€2.42M€637k▼
Current portion of amounts payable after more than one year42€0-
Financial debts43€0-
Other loans439€0-
Trade debts44€356k€445k▲
Suppliers440/4€356k€445k▲
Advances received on contracts in progress46€1.70M€0▼
Taxes, remuneration and social security45€136k€175k▲
Taxes450/3€0€11k▲
Remuneration and social security454/9€136k€164k▲
Other amounts payable47/48€224k€17k▼
Accrued charges and deferred income492/3€90k€9k▼
Income statement
Code20242025
Non-recurring operating income76A€3k€65k▲
Remuneration, social security and pensions62€1.10M€1.20M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€115k€90k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-28k€27k▲
Other operating charges640/8€60k€8k▼
Non-recurring operating charges66A€29k€0▼
Gross operating margin9900€3.03M€1.54M▼
Operating profit (loss)9901€1.75M€212k▼
Financial income75/76B€4k€17k▲
Recurring financial income75€4k€17k▲
Financial charges65/66B€39k€3k▼
Recurring financial charges65€39k€3k▼
Profit (loss) for the period before taxes9903€1.72M€227k▼
Transfer from deferred taxes780€2k€7k▲
Transfer to deferred taxes680€219k€0▼
Income taxes67/77€640€893▲
Profit (loss) for the period9904€1.50M€233k▼
Transfer from tax-exempt reserves789€7k€21k▲
Transfer to tax-exempt reserves689€656k€0▼
Profit (loss) for the period to be appropriated9905€850k€255k▼
Appropriation of the result
Profit (loss) to be appropriated9906€754k€255k▼
Profit (loss) brought forward from the previous period14P€-97k€0▲
Transfer from equity791/2-€252k
Transfer to equity691/2€559k€255k▼
To other reserves6921€559k€255k▼
Profit to be distributed694/7€194k€252k▲
Return on contributions (dividend)694€194k€252k▲
Social balance
Average headcount (FTE)908713.112.9▼