Balance sheet
Code20242025
Assets
Total assets20/58€5.92M€10.48M▲
Fixed assets21/28€389k€298k▼
Tangible fixed assets22/27€272k€190k▼
Plant, machinery and equipment23€961€5k▲
Furniture and vehicles24€23k€46k▲
Leasing and similar rights25€249k€138k▼
Financial fixed assets28€117k€108k▼
Other financial fixed assets284/8€117k€108k▼
Shares284€15k€15k=
Amounts receivable and cash guarantees285/8€102k€93k▼
Current assets29/58€5.53M€10.18M▲
Amounts receivable after more than one year29-€2.00M
Other amounts receivable291-€2.00M
Stocks and contracts in progress3€187k€187k=
Stocks30/36€187k€187k=
Raw materials and consumables30/31€187k€187k=
Amounts receivable within one year40/41€2.44M€7.13M▲
Trade receivables40€2.18M€4.77M▲
Other amounts receivable41€263k€2.36M▲
Cash at bank and in hand54/58€2.88M€831k▼
Deferred charges and accrued income490/1€21k€33k▲
Equity and liabilities
Total equity and liabilities10/49€5.92M€10.48M▲
Equity10/15€3.29M€6.19M▲
Contributions10/11€687k€687k=
Reserves13€2.60M€5.50M▲
Non-distributable reserves130/1€87k€87k=
Reserves not available under the articles1311€0-
Other1319€87k€87k=
Tax-exempt reserves132€221k€211k▼
Distributable reserves133€2.30M€5.20M▲
Profit (loss) carried forward14€141€150▲
Provisions and deferred taxes16€30k€29k▼
Provisions for liabilities and charges160/5€5k€8k▲
Other liabilities and charges164/5€5k€8k▲
Deferred taxes168€25k€21k▼
Amounts payable17/49€2.60M€4.26M▲
Amounts payable after more than one year17€97k€71k▼
Financial debts170/4€97k€71k▼
Leasing and similar obligations172€97k€71k▼
Amounts payable within one year42/48€2.50M€4.19M▲
Current portion of amounts payable after more than one year42€120k€65k▼
Financial debts43€118k€0▼
Credit institutions430/8€118k€0▼
Trade debts44€1.97M€3.40M▲
Suppliers440/4€1.97M€3.40M▲
Taxes, remuneration and social security45€291k€721k▲
Taxes450/3€217k€563k▲
Remuneration and social security454/9€73k€158k▲
Other amounts payable47/48€0-
Accrued charges and deferred income492/3€0-
Income statement
Code20242025
Operating income70/76A€12.59M€15.00M▲
Turnover70€12.32M€14.75M▲
Other operating income74€263k€250k▼
Operating charges60/66A€11.08M€11.14M▲
Goods for resale, raw materials and consumables60€4.90M€6.45M▲
Purchases600/8€4.90M€6.45M▲
Services and other goods61€2.08M€1.41M▼
Remuneration, social security and pensions62€3.71M€2.96M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€294k€146k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€-3k€3k▲
Other operating charges640/8€103k€161k▲
Operating profit (loss)9901€1.51M€3.86M▲
Financial income75/76B€2k€100k▲
Recurring financial income75€2k€100k▲
Income from current assets751€773€72k▲
Other financial income752/9€784€27k▲
Financial charges65/66B€21k€16k▼
Recurring financial charges65€21k€16k▼
Debt charges650€17k€13k▼
Other financial charges652/9€4k€3k▼
Profit (loss) for the period before taxes9903€1.49M€3.94M▲
Transfer from deferred taxes780€4k€3k▼
Income taxes67/77€400k€1.05M▲
Taxes670/3€400k€1.06M▲
Tax adjustments and reversals of tax provisions77-€10k
Profit (loss) for the period9904€1.09M€2.90M▲
Transfer from tax-exempt reserves789€13k€10k▼
Profit (loss) for the period to be appropriated9905€1.10M€2.91M▲
Appropriation of the result
Profit (loss) to be appropriated9906€1.10M€2.91M▲
Profit (loss) brought forward from the previous period14P€840€141▼
Transfer to equity691/2€1.10M€2.91M▲
To other reserves6921€1.10M€2.91M▲
Social balance
Average headcount (FTE)908771.954.9▼