Balance sheet
Code20242025
Assets
Total assets20/58€7.18M€7.35M▲
Fixed assets21/28€1.15M€1.12M▼
Intangible fixed assets21€35k€16k▼
Tangible fixed assets22/27€873k€867k▼
Land and buildings22€567k€566k▼
Plant, machinery and equipment23€27k€24k▼
Furniture and vehicles24€278k€277k▼
Financial fixed assets28€242k€241k▼
Other financial fixed assets284/8€242k€241k▼
Shares284€16k€16k=
Amounts receivable and cash guarantees285/8€226k€225k▼
Current assets29/58€6.03M€6.23M▲
Stocks and contracts in progress3€1.24M€1.33M▲
Stocks30/36€1.24M€1.33M▲
Goods purchased for resale34€1.24M€1.33M▲
Amounts receivable within one year40/41€2.29M€2.16M▼
Trade receivables40€2.22M€2.11M▼
Other amounts receivable41€68k€45k▼
Current investments50/53€1.78M€1.52M▼
Other investments51/53€1.78M€1.52M▼
Cash at bank and in hand54/58€698k€1.19M▲
Deferred charges and accrued income490/1€18k€30k▲
Equity and liabilities
Total equity and liabilities10/49€7.18M€7.35M▲
Equity10/15€5.50M€5.49M▼
Contributions10/11€62k€62k=
Capital10€62k€62k=
Issued capital100€62k€62k=
Reserves13€5.42M€5.42M=
Non-distributable reserves130/1€6k€6k=
Legal reserve130€6k€6k=
Tax-exempt reserves132€28k€28k=
Distributable reserves133€5.38M€5.38M=
Investment grants15€21k€17k▼
Amounts payable17/49€1.68M€1.85M▲
Amounts payable after more than one year17€21k€0▼
Financial debts170/4€21k€0▼
Credit institutions173€21k€0▼
Amounts payable within one year42/48€1.66M€1.83M▲
Current portion of amounts payable after more than one year42€83k€21k▼
Trade debts44€838k€979k▲
Suppliers440/4€838k€979k▲
Taxes, remuneration and social security45€475k€553k▲
Taxes450/3€200k€256k▲
Remuneration and social security454/9€274k€296k▲
Other amounts payable47/48€262k€279k▲
Accrued charges and deferred income492/3€4k€22k▲
Income statement
Code20242025
Operating income70/76A€13.13M€13.21M▲
Turnover70€12.65M€12.98M▲
Other operating income74€278k€226k▼
Non-recurring operating income76A€200k€0▼
Operating charges60/66A€12.68M€12.88M▲
Goods for resale, raw materials and consumables60€8.53M€8.86M▲
Purchases600/8€8.45M€8.92M▲
Change in stocks: decrease (increase)609€78k€-61k▼
Services and other goods61€1.28M€1.31M▲
Remuneration, social security and pensions62€2.44M€2.44M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€298k€251k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€14k€-24k▼
Other operating charges640/8€121k€42k▼
Non-recurring operating charges66A€53€770▲
Operating profit (loss)9901€444k€326k▼
Financial income75/76B€101k€85k▼
Recurring financial income75€101k€85k▼
Income from current assets751€62k€48k▼
Other financial income752/9€38k€37k▼
Financial charges65/66B€13k€13k▲
Recurring financial charges65€13k€13k▲
Debt charges650€8k€8k▲
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651€0-
Other financial charges652/9€6k€5k▼
Profit (loss) for the period before taxes9903€531k€398k▼
Income taxes67/77€151k€119k▼
Taxes670/3€151k€119k▼
Profit (loss) for the period9904€380k€279k▼
Profit (loss) for the period to be appropriated9905€380k€279k▼
Appropriation of the result
Profit (loss) to be appropriated9906€380k€279k▼
Transfer from equity791/2€203k€0▼
From reserves792€203k€0▼
Transfer to equity691/2€118k€0▼
To other reserves6921€118k€0▼
Profit to be distributed694/7€465k€279k▼
Return on contributions (dividend)694€403k€224k▼
Employees696€62k€55k▼
Social balance
Average headcount (FTE)908729.429.4=