Balance sheet
Code20232024
Assets
Total assets20/58€6.01M€5.60M▼
Fixed assets21/28€1.97M€1.74M▼
Intangible fixed assets21€26€0▼
Tangible fixed assets22/27€1.97M€1.74M▼
Land and buildings22€1.64M€1.55M▼
Plant, machinery and equipment23€204k€163k▼
Furniture and vehicles24€127k€34k▼
Financial fixed assets28€165€165=
Other financial fixed assets284/8€165€165=
Amounts receivable and cash guarantees285/8€165€165=
Current assets29/58€4.04M€3.86M▼
Amounts receivable after more than one year29€0-
Other amounts receivable291€0-
Stocks and contracts in progress3€3.11M€3.24M▲
Stocks30/36€3.11M€3.24M▲
Goods purchased for resale34€3.11M€3.24M▲
Amounts receivable within one year40/41€507k€200k▼
Trade receivables40€214k€105k▼
Other amounts receivable41€292k€96k▼
Cash at bank and in hand54/58€278k€308k▲
Deferred charges and accrued income490/1€140k€108k▼
Equity and liabilities
Total equity and liabilities10/49€6.01M€5.60M▼
Equity10/15€3.70M€3.98M▲
Contributions10/11€375k€375k=
Capital10€375k€375k=
Issued capital100€375k€375k=
Outside capital11€0-
Other1109/19€0-
Reserves13€1.37M€1.02M▼
Non-distributable reserves130/1€38k€38k=
Legal reserve130€38k€38k=
Reserves not available under the articles1311€0-
Tax-exempt reserves132€977k€889k▼
Distributable reserves133€358k€89k▼
Profit (loss) carried forward14€1.95M€2.59M▲
Provisions and deferred taxes16€122k€111k▼
Deferred taxes168€122k€111k▼
Amounts payable17/49€2.19M€1.51M▼
Amounts payable after more than one year17€665k€574k▼
Financial debts170/4€665k€574k▼
Credit institutions173€665k€574k▼
Amounts payable within one year42/48€1.52M€938k▼
Current portion of amounts payable after more than one year42€132k€91k▼
Financial debts43€250k€0▼
Credit institutions430/8€250k€0▼
Trade debts44€760k€504k▼
Suppliers440/4€760k€504k▼
Advances received on contracts in progress46€231k€192k▼
Taxes, remuneration and social security45€146k€151k▲
Taxes450/3€38k€31k▼
Remuneration and social security454/9€108k€120k▲
Other amounts payable47/48€2k€0▼
Accrued charges and deferred income492/3€409€128▼
Income statement
Code20232024
Operating income70/76A€22.10M€21.92M▼
Turnover70€21.94M€21.77M▼
Other operating income74€161k€147k▼
Operating charges60/66A€21.16M€21.14M▼
Goods for resale, raw materials and consumables60€19.76M€19.50M▼
Purchases600/8€20.22M€19.63M▼
Change in stocks: decrease (increase)609€-458k€-130k▲
Services and other goods61€657k€810k▲
Remuneration, social security and pensions62€571k€618k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€130k€149k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-8k€188▲
Other operating charges640/8€45k€58k▲
Operating profit (loss)9901€940k€778k▼
Financial income75/76B€6k€8k▲
Recurring financial income75€6k€8k▲
Income from current assets751€6k€7k▲
Other financial income752/9€565€924▲
Financial charges65/66B€38k€48k▲
Recurring financial charges65€38k€48k▲
Debt charges650€35k€44k▲
Other financial charges652/9€4k€4k▼
Profit (loss) for the period before taxes9903€908k€738k▼
Transfer from deferred taxes780€11k€11k=
Income taxes67/77€241k€200k▼
Taxes670/3€241k€200k▼
Profit (loss) for the period9904€678k€549k▼
Transfer from tax-exempt reserves789€33k€181k▲
Transfer to tax-exempt reserves689€189k€93k▼
Profit (loss) for the period to be appropriated9905€522k€637k▲
Appropriation of the result
Profit (loss) to be appropriated9906€1.95M€2.59M▲
Profit (loss) brought forward from the previous period14P€1.43M€1.95M▲
Transfer from equity791/2€216k€269k▲
From reserves792€216k€269k▲
Profit to be distributed694/7€216k€269k▲
Return on contributions (dividend)694€216k€269k▲
Social balance
Average headcount (FTE)90879.28.2▼