Balance sheet
Code20242025
Assets
Total assets20/58€8.44M€8.69M▲
Fixed assets21/28€2.73M€3.45M▲
Intangible fixed assets21€842k€1.10M▲
Tangible fixed assets22/27€1.77M€2.24M▲
Plant, machinery and equipment23€147k€184k▲
Furniture and vehicles24€277k€232k▼
Leasing and similar rights25€1.34M€1.78M▲
Other tangible fixed assets26€16k€48k▲
Financial fixed assets28€113k€107k▼
Affiliated companies280/1€107k€107k=
Participating interests280€107k€107k=
Other financial fixed assets284/8€6k€640▼
Amounts receivable and cash guarantees285/8€6k€640▼
Current assets29/58€5.71M€5.24M▼
Stocks and contracts in progress3€39k€56k▲
Stocks30/36€39k€56k▲
Raw materials and consumables30/31€39k€56k▲
Amounts receivable within one year40/41€4.20M€3.60M▼
Trade receivables40€3.14M€3.53M▲
Other amounts receivable41€1.05M€67k▼
Cash at bank and in hand54/58€1.44M€1.56M▲
Deferred charges and accrued income490/1€41k€29k▼
Equity and liabilities
Total equity and liabilities10/49€8.44M€8.69M▲
Equity10/15€2.57M€2.08M▼
Contributions10/11€40k€40k=
Reserves13€2.53M€2.04M▼
Non-distributable reserves130/1€3k€3k=
Reserves not available under the articles1311€3k€3k=
Tax-exempt reserves132€908k€917k▲
Distributable reserves133€1.62M€1.12M▼
Provisions and deferred taxes16€22k€10k▼
Provisions for liabilities and charges160/5€22k€10k▼
Other liabilities and charges164/5€22k€10k▼
Amounts payable17/49€5.85M€6.60M▲
Amounts payable after more than one year17€535k€961k▲
Financial debts170/4€535k€961k▲
Leasing and similar obligations172€535k€961k▲
Amounts payable within one year42/48€5.27M€5.63M▲
Current portion of amounts payable after more than one year42€604k€636k▲
Financial debts43€1.04M€1.12M▲
Credit institutions430/8€1.04M€1.12M▲
Trade debts44€2.88M€3.02M▲
Suppliers440/4€2.88M€3.02M▲
Taxes, remuneration and social security45€696k€808k▲
Taxes450/3€171k€278k▲
Remuneration and social security454/9€524k€530k▲
Other amounts payable47/48€45k€52k▲
Accrued charges and deferred income492/3€48k€10k▼
Income statement
Code20242025
Operating income70/76A€23.94M€23.04M▼
Turnover70€23.54M€22.68M▼
Other operating income74€359k€358k▼
Non-recurring operating income76A€41k€0▼
Operating charges60/66A€23.40M€22.23M▼
Goods for resale, raw materials and consumables60€9.96M€9.62M▼
Purchases600/8€10.00M€9.64M▼
Change in stocks: decrease (increase)609€-39k€-17k▲
Services and other goods61€6.55M€6.32M▼
Remuneration, social security and pensions62€5.59M€5.27M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€1.06M€901k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€889€-3k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€2k€-12k▼
Other operating charges640/8€89k€140k▲
Non-recurring operating charges66A€150k€692▼
Operating profit (loss)9901€544k€806k▲
Financial income75/76B€13k€12k▼
Recurring financial income75€13k€12k▼
Income from current assets751€13k€12k▼
Other financial income752/9€0€0▼
Financial charges65/66B€140k€115k▼
Recurring financial charges65€140k€115k▼
Debt charges650€64k€52k▼
Other financial charges652/9€76k€63k▼
Profit (loss) for the period before taxes9903€418k€703k▲
Income taxes67/77€115k€198k▲
Taxes670/3€115k€198k▲
Profit (loss) for the period9904€302k€505k▲
Transfer to tax-exempt reserves689€61k€9k▼
Profit (loss) for the period to be appropriated9905€241k€496k▲
Appropriation of the result
Profit (loss) to be appropriated9906€241k€496k▲
Transfer from equity791/2-€1.00M
From reserves792-€1.00M
Transfer to equity691/2€241k€496k▲
To other reserves6921€241k€496k▲
Profit to be distributed694/7-€1.00M
Return on contributions (dividend)694-€1.00M
Social balance
Average headcount (FTE)908790.181.8▼