Balance sheet
Code20242025
Assets
Total assets20/58€11.23M€10.52M▼
Fixed assets21/28€4.75M€4.61M▼
Tangible fixed assets22/27€4.73M€4.58M▼
Land and buildings22€281k€245k▼
Plant, machinery and equipment23€789k€706k▼
Furniture and vehicles24€2.09M€1.56M▼
Leasing and similar rights25€1.35M€1.38M▲
Other tangible fixed assets26€215k€693k▲
Financial fixed assets28€14k€33k▲
Other financial fixed assets284/8€14k€33k▲
Shares284€3k€3k=
Amounts receivable and cash guarantees285/8€11k€30k▲
Current assets29/58€6.49M€5.90M▼
Stocks and contracts in progress3€155k€167k▲
Stocks30/36€155k€167k▲
Raw materials and consumables30/31€155k€167k▲
Amounts receivable within one year40/41€5.68M€4.38M▼
Trade receivables40€5.31M€4.18M▼
Other amounts receivable41€369k€196k▼
Cash at bank and in hand54/58€536k€1.28M▲
Deferred charges and accrued income490/1€117k€83k▼
Equity and liabilities
Total equity and liabilities10/49€11.23M€10.52M▼
Equity10/15€1.52M€1.53M▲
Contributions10/11€19k€19k=
Reserves13€1.31M€1.40M▲
Non-distributable reserves130/1€0-
Reserves not available under the articles1311€0-
Tax-exempt reserves132€75k€75k=
Distributable reserves133€1.24M€1.33M▲
Profit (loss) carried forward14€187k€106k▼
Amounts payable17/49€9.71M€8.99M▼
Amounts payable after more than one year17€3.10M€3.15M▲
Financial debts170/4€3.10M€3.15M▲
Leasing and similar obligations172€1.24M€1.09M▼
Credit institutions173€1.52M€1.82M▲
Other loans174€344k€239k▼
Amounts payable within one year42/48€6.59M€5.82M▼
Current portion of amounts payable after more than one year42€1.06M€1.18M▲
Financial debts43-€126k
Credit institutions430/8-€20k
Other loans439-€106k
Trade debts44€4.99M€3.98M▼
Suppliers440/4€4.99M€3.98M▼
Advances received on contracts in progress46-€4k
Taxes, remuneration and social security45€319k€370k▲
Taxes450/3€79k€61k▼
Remuneration and social security454/9€240k€309k▲
Other amounts payable47/48€225k€171k▼
Accrued charges and deferred income492/3€16k€23k▲
Income statement
Code20242025
Operating income70/76A€22.87M€25.32M▲
Turnover70€22.77M€25.10M▲
Other operating income74€96k€218k▲
Operating charges60/66A€22.39M€24.94M▲
Goods for resale, raw materials and consumables60€15.75M€18.16M▲
Purchases600/8€15.83M€18.17M▲
Change in stocks: decrease (increase)609€-72k€-11k▲
Services and other goods61€3.39M€3.09M▼
Remuneration, social security and pensions62€1.72M€2.13M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€1.37M€1.45M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€108k€77k▼
Other operating charges640/8€42k€31k▼
Non-recurring operating charges66A€0-
Operating profit (loss)9901€478k€384k▼
Financial income75/76B€38k€28k▼
Recurring financial income75€38k€28k▼
Other financial income752/9€38k€28k▼
Financial charges65/66B€110k€148k▲
Recurring financial charges65€110k€148k▲
Debt charges650€103k€134k▲
Other financial charges652/9€6k€14k▲
Profit (loss) for the period before taxes9903€407k€265k▼
Income taxes67/77€75k€82k▲
Taxes670/3€80k€85k▲
Tax adjustments and reversals of tax provisions77€5k€3k▼
Profit (loss) for the period9904€332k€183k▼
Profit (loss) for the period to be appropriated9905€332k€183k▼
Appropriation of the result
Profit (loss) to be appropriated9906€519k€370k▼
Profit (loss) brought forward from the previous period14P€187k€187k=
Transfer from equity791/2€0€116k▲
From reserves792€0€116k▲
Transfer to equity691/2€112k€204k▲
To other reserves6921€112k€204k▲
Profit to be distributed694/7€220k€176k▼
Return on contributions (dividend)694€0€116k▲
Directors or managers695€220k€60k▼
Social balance
Average headcount (FTE)908725.128.8▲