Balance sheet
Code20242025
Assets
Total assets20/58€13.85M€17.37M▲
Fixed assets21/28€1.07M€1.00M▼
Intangible fixed assets21€5k€12k▲
Tangible fixed assets22/27€1.06M€982k▼
Plant, machinery and equipment23€463k€500k▲
Furniture and vehicles24€188k€213k▲
Leasing and similar rights25€410k€268k▼
Financial fixed assets28€5k€9k▲
Other financial fixed assets284/8€5k€9k▲
Amounts receivable and cash guarantees285/8€5k€9k▲
Current assets29/58€12.78M€16.37M▲
Stocks and contracts in progress3€6.21M€6.89M▲
Stocks30/36€2.63M€2.87M▲
Raw materials and consumables30/31€2.63M€2.87M▲
Contracts in progress37€3.58M€4.01M▲
Amounts receivable within one year40/41€6.27M€9.38M▲
Trade receivables40€4.81M€5.70M▲
Other amounts receivable41€1.46M€3.68M▲
Cash at bank and in hand54/58€108k€96k▼
Deferred charges and accrued income490/1€185k€6k▼
Equity and liabilities
Total equity and liabilities10/49€13.85M€17.37M▲
Equity10/15€2.87M€2.89M▲
Contributions10/11€250k€250k=
Capital10€250k€250k=
Issued capital100€250k€250k=
Reserves13€2.62M€2.64M▲
Non-distributable reserves130/1€25k€25k=
Legal reserve130€25k€25k=
Tax-exempt reserves132€56k€56k=
Distributable reserves133€2.54M€2.56M▲
Provisions and deferred taxes16€3k€3k=
Provisions for liabilities and charges160/5€3k€3k=
Other liabilities and charges164/5€3k€3k=
Amounts payable17/49€10.97M€14.48M▲
Amounts payable after more than one year17€254k€144k▼
Financial debts170/4€254k€144k▼
Leasing and similar obligations172€254k€144k▼
Amounts payable within one year42/48€10.71M€14.31M▲
Current portion of amounts payable after more than one year42€115k€109k▼
Financial debts43€3.00M€3.00M=
Credit institutions430/8€3.00M€3.00M=
Other loans439-€0
Trade debts44€7.17M€10.75M▲
Suppliers440/4€7.17M€10.75M▲
Advances received on contracts in progress46€10k€0▼
Taxes, remuneration and social security45€269k€257k▼
Taxes450/3€83k€62k▼
Remuneration and social security454/9€186k€194k▲
Other amounts payable47/48€146k€186k▲
Accrued charges and deferred income492/3€13k€28k▲
Income statement
Code20242025
Operating income70/76A€34.30M€36.11M▲
Turnover70€36.06M€35.36M▼
Change in stocks of work in progress, finished goods and contracts in progress71€-2.02M€439k▲
Other operating income74€208k€257k▲
Non-recurring operating income76A€53k€51k▼
Operating charges60/66A€33.68M€35.63M▲
Goods for resale, raw materials and consumables60€26.14M€27.18M▲
Purchases600/8€26.05M€27.41M▲
Change in stocks: decrease (increase)609€92k€-236k▼
Services and other goods61€4.88M€5.74M▲
Remuneration, social security and pensions62€1.98M€2.16M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€369k€394k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€189k€-10k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€3k€0▼
Other operating charges640/8€114k€89k▼
Non-recurring operating charges66A-€79k
Operating profit (loss)9901€618k€475k▼
Financial income75/76B€20k€50k▲
Recurring financial income75€20k€50k▲
Income from current assets751€6k€30k▲
Other financial income752/9€14k€20k▲
Financial charges65/66B€505k€456k▼
Recurring financial charges65€505k€456k▼
Debt charges650€193k€139k▼
Other financial charges652/9€312k€317k▲
Profit (loss) for the period before taxes9903€133k€69k▼
Income taxes67/77€70k€49k▼
Taxes670/3€70k€49k▼
Tax adjustments and reversals of tax provisions77-€0
Profit (loss) for the period9904€63k€20k▼
Profit (loss) for the period to be appropriated9905€63k€20k▼
Appropriation of the result
Profit (loss) to be appropriated9906€63k€20k▼
Transfer to equity691/2€63k€20k▼
To other reserves6921€63k€20k▼
Social balance
Average headcount (FTE)908727.930.2▲