Balance sheet
Code20242025
Assets
Total assets20/58€7.25M€6.83M▼
Fixed assets21/28€2.19M€2.03M▼
Intangible fixed assets21€23k€63k▲
Tangible fixed assets22/27€2.17M€1.97M▼
Land and buildings22€1.91M€1.76M▼
Plant, machinery and equipment23€69k€99k▲
Furniture and vehicles24€183k€110k▼
Other tangible fixed assets26€1k€1k=
Financial fixed assets28€1k€1k=
Current assets29/58€5.05M€4.80M▼
Stocks and contracts in progress3€2.36M€2.87M▲
Stocks30/36€2.36M€2.87M▲
Amounts receivable within one year40/41€1.59M€1.53M▼
Trade receivables40€1.58M€1.51M▼
Other amounts receivable41€10k€20k▲
Current investments50/53€658k€159k▼
Cash at bank and in hand54/58€427k€228k▼
Deferred charges and accrued income490/1€22k€11k▼
Equity and liabilities
Total equity and liabilities10/49€7.25M€6.83M▼
Equity10/15€5.13M€5.33M▲
Contributions10/11€620k€620k=
Capital10€620k€620k=
Issued capital100€620k€620k=
Reserves13€1.75M€1.72M▼
Non-distributable reserves130/1€62k€62k=
Legal reserve130€62k€62k=
Reserves not available under the articles1311€453€453=
Tax-exempt reserves132€548k€349k▼
Distributable reserves133€1.14M€1.30M▲
Profit (loss) carried forward14€2.66M€2.90M▲
Investment grants15€100k€90k▼
Provisions and deferred taxes16€49k€38k▼
Deferred taxes168€49k€38k▼
Amounts payable17/49€2.07M€1.46M▼
Amounts payable after more than one year17€455k€337k▼
Financial debts170/4€155k€52k▼
Other amounts payable178/9€300k€285k▼
Amounts payable within one year42/48€1.59M€1.11M▼
Current portion of amounts payable after more than one year42€121k€103k▼
Trade debts44€820k€730k▼
Suppliers440/4€820k€730k▼
Taxes, remuneration and social security45€265k€246k▼
Taxes450/3€119k€119k▲
Remuneration and social security454/9€146k€127k▼
Other amounts payable47/48€386k€27k▼
Accrued charges and deferred income492/3€27k€21k▼
Income statement
Code20242025
Non-recurring operating income76A€195k€0▼
Remuneration, social security and pensions62€1.22M€1.15M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€299k€318k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-27k€162k▲
Other operating charges640/8€77k€41k▼
Non-recurring operating charges66A€9k€2k▼
Gross operating margin9900€2.53M€2.01M▼
Operating profit (loss)9901€944k€340k▼
Financial income75/76B€38k€53k▲
Recurring financial income75€38k€53k▲
Financial charges65/66B€61k€55k▼
Recurring financial charges65€61k€55k▼
Profit (loss) for the period before taxes9903€920k€338k▼
Transfer from deferred taxes780€4k€10k▲
Transfer to deferred taxes680€49k€0▼
Income taxes67/77€212k€114k▼
Profit (loss) for the period9904€664k€235k▼
Transfer from tax-exempt reserves789€12k€200k▲
Transfer to tax-exempt reserves689€146k€0▼
Profit (loss) for the period to be appropriated9905€530k€434k▼
Appropriation of the result
Profit (loss) to be appropriated9906€3.24M€3.09M▼
Profit (loss) brought forward from the previous period14P€2.71M€2.66M▼
Transfer to equity691/2-€168k
To other reserves6921-€168k
Profit to be distributed694/7€579k€20k▼
Return on contributions (dividend)694€560k€0▼
Employees696€19k€20k▲
Social balance
Average headcount (FTE)908718.317.1▼