Balance sheet
Code20242025
Assets
Total assets20/58€22.67M€23.60M▲
Fixed assets21/28€3.52M€2.98M▼
Intangible fixed assets21€113k€0▼
Tangible fixed assets22/27€3.31M€2.87M▼
Land and buildings22€2.30M€1.85M▼
Plant, machinery and equipment23€106k€113k▲
Furniture and vehicles24€903k€912k▲
Other tangible fixed assets26-€0
Financial fixed assets28€105k€105k=
Other financial fixed assets284/8€105k€105k=
Amounts receivable and cash guarantees285/8€105k€105k=
Current assets29/58€19.14M€20.63M▲
Stocks and contracts in progress3€81k€106k▲
Stocks30/36€81k€106k▲
Goods purchased for resale34€81k€106k▲
Amounts receivable within one year40/41€18.67M€20.42M▲
Trade receivables40€10.49M€12.13M▲
Other amounts receivable41€8.18M€8.29M▲
Cash at bank and in hand54/58€208k€101k▼
Deferred charges and accrued income490/1€188k€2k▼
Equity and liabilities
Total equity and liabilities10/49€22.67M€23.60M▲
Equity10/15€2.05M€3.98M▲
Contributions10/11€62k€62k=
Capital10€62k€62k=
Issued capital100€62k€62k=
Reserves13€6k€6k=
Non-distributable reserves130/1€6k€6k=
Legal reserve130€6k€6k=
Profit (loss) carried forward14€1.98M€3.91M▲
Provisions and deferred taxes16€1.12M€1.16M▲
Provisions for liabilities and charges160/5€1.12M€1.16M▲
Other liabilities and charges164/5€1.12M€1.16M▲
Amounts payable17/49€19.50M€18.47M▼
Amounts payable within one year42/48€14.28M€12.57M▼
Trade debts44€8.88M€8.59M▼
Suppliers440/4€8.88M€8.59M▼
Taxes, remuneration and social security45€3.75M€3.97M▲
Taxes450/3€1.83M€1.90M▲
Remuneration and social security454/9€1.93M€2.07M▲
Other amounts payable47/48€1.65M€7k▼
Accrued charges and deferred income492/3€5.21M€5.90M▲
Income statement
Code20242025
Operating income70/76A€106.74M€109.72M▲
Turnover70€106.60M€109.61M▲
Other operating income74€58k€50k▼
Non-recurring operating income76A€78k€55k▼
Operating charges60/66A€101.00M€103.68M▲
Goods for resale, raw materials and consumables60€80.76M€82.60M▲
Purchases600/8€80.77M€82.63M▲
Change in stocks: decrease (increase)609€-9k€-25k▼
Services and other goods61€11.77M€11.98M▲
Remuneration, social security and pensions62€7.25M€7.84M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€1.12M€1.17M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-4k€12k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€38k€35k▼
Other operating charges640/8€61k€55k▼
Operating profit (loss)9901€5.74M€6.04M▲
Financial income75/76B€154k€114k▼
Recurring financial income75€154k€114k▼
Income from financial fixed assets750€0€0=
Income from current assets751€154k€114k▼
Other financial income752/9€41€36▼
Financial charges65/66B€3.38M€3.50M▲
Recurring financial charges65€3.38M€3.50M▲
Debt charges650€8k€3k▼
Other financial charges652/9€3.37M€3.50M▲
Profit (loss) for the period before taxes9903€2.52M€2.65M▲
Income taxes67/77€838k€726k▼
Taxes670/3€838k€726k▼
Profit (loss) for the period9904€1.68M€1.93M▲
Profit (loss) for the period to be appropriated9905€1.68M€1.93M▲
Appropriation of the result
Profit (loss) to be appropriated9906€3.63M€3.91M▲
Profit (loss) brought forward from the previous period14P€1.95M€1.98M▲
Profit to be distributed694/7€1.65M€0▼
Return on contributions (dividend)694€1.65M€0▼
Social balance
Average headcount (FTE)908761.161.1=