Balance sheet
Code20242025
Assets
Total assets20/58€13.82M€12.73M▼
Fixed assets21/28€1.35M€1.37M▲
Intangible fixed assets21€8k€5k▼
Tangible fixed assets22/27€1.33M€1.36M▲
Plant, machinery and equipment23€266k€382k▲
Furniture and vehicles24€455k€321k▼
Other tangible fixed assets26€607k€656k▲
Financial fixed assets28€11k€8k▼
Other financial fixed assets284/8€11k€8k▼
Amounts receivable and cash guarantees285/8€11k€8k▼
Current assets29/58€12.47M€11.36M▼
Stocks and contracts in progress3€1.49M€1.52M▲
Stocks30/36€1.49M€1.52M▲
Goods purchased for resale34€1.49M€1.52M▲
Amounts receivable within one year40/41€4.79M€4.89M▲
Trade receivables40€3.60M€3.33M▼
Other amounts receivable41€1.20M€1.56M▲
Current investments50/53€1.20M€2.50M▲
Other investments51/53€1.20M€2.50M▲
Cash at bank and in hand54/58€4.91M€2.36M▼
Deferred charges and accrued income490/1€86k€86k▼
Equity and liabilities
Total equity and liabilities10/49€13.82M€12.73M▼
Equity10/15€5.16M€5.51M▲
Contributions10/11€540k€540k=
Capital10€540k€540k=
Issued capital100€540k€540k=
Reserves13€408k€408k=
Non-distributable reserves130/1€54k€54k=
Legal reserve130€54k€54k=
Distributable reserves133€354k€354k=
Profit (loss) carried forward14€4.21M€4.56M▲
Provisions and deferred taxes16€366k€42k▼
Provisions for liabilities and charges160/5€366k€42k▼
Pensions and similar obligations160€21k€22k▲
Other liabilities and charges164/5€345k€20k▼
Amounts payable17/49€8.29M€7.18M▼
Amounts payable within one year42/48€7.96M€6.95M▼
Trade debts44€1.45M€1.55M▲
Suppliers440/4€1.45M€1.55M▲
Taxes, remuneration and social security45€807k€847k▲
Taxes450/3€134k€80k▼
Remuneration and social security454/9€673k€767k▲
Other amounts payable47/48€5.71M€4.55M▼
Accrued charges and deferred income492/3€333k€235k▼
Income statement
Code20242025
Operating income70/76A€55.10M€59.09M▲
Turnover70€54.89M€58.85M▲
Own construction capitalised72€22k-
Other operating income74€184k€238k▲
Non-recurring operating income76A€1k€826▼
Operating charges60/66A€52.70M€56.69M▲
Goods for resale, raw materials and consumables60€35.61M€38.31M▲
Purchases600/8€35.72M€38.34M▲
Change in stocks: decrease (increase)609€-115k€-32k▲
Services and other goods61€10.39M€11.24M▲
Remuneration, social security and pensions62€6.11M€6.89M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€350k€421k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€2k€128k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€96k€-324k▼
Other operating charges640/8€111k€22k▼
Non-recurring operating charges66A€33k€5k▼
Operating profit (loss)9901€2.40M€2.40M▲
Financial income75/76B€697k€400k▼
Recurring financial income75€507k€377k▼
Income from current assets751€158k€97k▼
Other financial income752/9€349k€279k▼
Non-recurring financial income76B€190k€23k▼
Financial charges65/66B€251k€408k▲
Recurring financial charges65€234k€405k▲
Debt charges650€80k€68k▼
Other financial charges652/9€153k€337k▲
Non-recurring financial charges66B€18k€3k▼
Profit (loss) for the period before taxes9903€2.84M€2.39M▼
Income taxes67/77€629k€559k▼
Taxes670/3€629k€559k▼
Profit (loss) for the period9904€2.21M€1.83M▼
Profit (loss) for the period to be appropriated9905€2.21M€1.83M▼
Appropriation of the result
Profit (loss) to be appropriated9906€9.90M€6.04M▼
Profit (loss) brought forward from the previous period14P€7.68M€4.21M▼
Profit to be distributed694/7€5.69M€1.48M▼
Return on contributions (dividend)694€5.35M€1.35M▼
Directors or managers695€335k€132k▼
Social balance
Average headcount (FTE)908784.2106.7▲