Balance sheet
Code20242025
Assets
Total assets20/58€27.75M€22.14M▼
Fixed assets21/28€1.52M€1.38M▼
Intangible fixed assets21€1k-
Tangible fixed assets22/27€1.47M€1.33M▼
Plant, machinery and equipment23€1.25M€1.15M▼
Furniture and vehicles24€169k€127k▼
Other tangible fixed assets26€49k€49k=
Financial fixed assets28€52k€51k▼
Other financial fixed assets284/8€52k€51k▼
Amounts receivable and cash guarantees285/8€52k€51k▼
Current assets29/58€26.23M€20.76M▼
Amounts receivable after more than one year29€10.39M€2.28M▼
Other amounts receivable291€10.39M€2.28M▼
Stocks and contracts in progress3€11.15M€12.92M▲
Stocks30/36€11.15M€12.92M▲
Raw materials and consumables30/31€99k€65k▼
Goods purchased for resale34€11.05M€12.85M▲
Amounts receivable within one year40/41€4.12M€4.85M▲
Trade receivables40€4.03M€4.84M▲
Other amounts receivable41€84k€4k▼
Cash at bank and in hand54/58€292k€320k▲
Deferred charges and accrued income490/1€281k€403k▲
Equity and liabilities
Total equity and liabilities10/49€27.75M€22.14M▼
Equity10/15€15.32M€6.79M▼
Contributions10/11€150k€150k=
Capital10€150k€150k=
Issued capital100€150k€150k=
Reserves13€15.07M€6.64M▼
Non-distributable reserves130/1€15k€15k=
Legal reserve130€15k€15k=
Tax-exempt reserves132€4.06M€3.80M▼
Distributable reserves133€11.00M€2.82M▼
Profit (loss) carried forward14€95k-
Amounts payable17/49€12.43M€15.35M▲
Amounts payable after more than one year17€174k€71k▼
Financial debts170/4€174k€71k▼
Credit institutions173€174k€71k▼
Amounts payable within one year42/48€12.17M€15.08M▲
Current portion of amounts payable after more than one year42€101k€104k▲
Financial debts43€5.30M€6.00M▲
Credit institutions430/8€5.30M€6.00M▲
Trade debts44€2.57M€3.08M▲
Suppliers440/4€2.57M€3.08M▲
Taxes, remuneration and social security45€1.56M€1.50M▼
Taxes450/3€659k€670k▲
Remuneration and social security454/9€905k€827k▼
Other amounts payable47/48€2.63M€4.40M▲
Accrued charges and deferred income492/3€90k€207k▲
Income statement
Code20242025
Operating income70/76A€44.90M€43.92M▼
Turnover70€39.76M€38.80M▼
Change in stocks of work in progress, finished goods and contracts in progress71€34k€4k▼
Other operating income74€5.09M€5.10M▲
Non-recurring operating income76A€27k€15k▼
Operating charges60/66A€42.19M€41.53M▼
Goods for resale, raw materials and consumables60€27.86M€27.21M▼
Purchases600/8€27.94M€29.32M▲
Change in stocks: decrease (increase)609€-83k€-2.12M▼
Services and other goods61€7.61M€7.30M▼
Remuneration, social security and pensions62€6.36M€6.13M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€368k€371k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-114k€410k▲
Other operating charges640/8€107k€115k▲
Non-recurring operating charges66A-€247
Operating profit (loss)9901€2.72M€2.39M▼
Financial income75/76B€158k€68k▼
Recurring financial income75€158k€68k▼
Income from current assets751€3k€3k=
Other financial income752/9€155k€65k▼
Financial charges65/66B€416k€10.44M▲
Recurring financial charges65€416k€10.44M▲
Debt charges650€324k€401k▲
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651-€9.84M
Other financial charges652/9€93k€202k▲
Profit (loss) for the period before taxes9903€2.46M€-7.98M▼
Income taxes67/77€677k€553k▼
Taxes670/3€677k€553k▼
Profit (loss) for the period9904€1.78M€-8.53M▼
Transfer from tax-exempt reserves789€556k€680k▲
Transfer to tax-exempt reserves689€764k€421k▼
Profit (loss) for the period to be appropriated9905€1.58M€-8.27M▼
Appropriation of the result
Profit (loss) to be appropriated9906€1.58M€-8.18M▼
Profit (loss) brought forward from the previous period14P€10k€95k▲
Transfer from equity791/2-€8.73M
From reserves792-€8.73M
Transfer to equity691/2€1.49M€547k▼
To other reserves6921€1.49M€547k▼
Social balance
Average headcount (FTE)908795.182.6▼