Balance sheet
Code20242025
Assets
Total assets20/58€6.66M€10.06M▲
Fixed assets21/28€839k€783k▼
Intangible fixed assets21€546k€435k▼
Tangible fixed assets22/27€127k€164k▲
Plant, machinery and equipment23€9k€2k▼
Furniture and vehicles24€109k€156k▲
Leasing and similar rights25€9k€6k▼
Financial fixed assets28€166k€184k▲
Affiliated companies280/1€111k€111k=
Participating interests280€111k€111k=
Other financial fixed assets284/8€54k€73k▲
Amounts receivable and cash guarantees285/8€54k€73k▲
Current assets29/58€5.82M€9.27M▲
Stocks and contracts in progress3€2.05M€2.88M▲
Stocks30/36€2.05M€2.88M▲
Raw materials and consumables30/31€378k€649k▲
Work in progress32€0€18k▲
Finished goods33€1.57M€2.13M▲
Goods purchased for resale34€103k€90k▼
Amounts receivable within one year40/41€2.83M€5.49M▲
Trade receivables40€2.56M€2.36M▼
Other amounts receivable41€270k€3.14M▲
Cash at bank and in hand54/58€755k€820k▲
Deferred charges and accrued income490/1€185k€78k▼
Equity and liabilities
Total equity and liabilities10/49€6.66M€10.06M▲
Equity10/15€-1.53M€565k▲
Contributions10/11€13.22M€13.22M=
Profit (loss) carried forward14€-14.75M€-12.65M▲
Provisions and deferred taxes16€0€38k▲
Provisions for liabilities and charges160/5€0€38k▲
Other liabilities and charges164/5€0€38k▲
Amounts payable17/49€8.20M€9.45M▲
Amounts payable after more than one year17€3.43M€3.77M▲
Financial debts170/4€3.43M€3.77M▲
Subordinated loans170€0€3.77M▲
Credit institutions173€3.43M€3k▼
Amounts payable within one year42/48€4.74M€5.66M▲
Current portion of amounts payable after more than one year42€19k€3k▼
Financial debts43€1.15M€369k▼
Credit institutions430/8€1.15M€369k▼
Trade debts44€2.38M€4.58M▲
Suppliers440/4€2.38M€4.58M▲
Taxes, remuneration and social security45€1.11M€650k▼
Taxes450/3€143k€224k▲
Remuneration and social security454/9€963k€426k▼
Other amounts payable47/48€86k€56k▼
Accrued charges and deferred income492/3€30k€27k▼
Income statement
Code20242025
Operating income70/76A€19.32M€20.68M▲
Turnover70€19.13M€19.53M▲
Change in stocks of work in progress, finished goods and contracts in progress71€39k€264k▲
Other operating income74€150k€882k▲
Non-recurring operating income76A-€5k
Operating charges60/66A€20.20M€18.01M▼
Goods for resale, raw materials and consumables60€6.02M€6.56M▲
Purchases600/8€5.22M€7.31M▲
Change in stocks: decrease (increase)609€794k€-753k▼
Services and other goods61€7.84M€7.95M▲
Remuneration, social security and pensions62€4.49M€2.59M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€410k€418k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€672k€-675k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€-78k€38k▲
Other operating charges640/8€361k€1.10M▲
Non-recurring operating charges66A€482k€31k▼
Operating profit (loss)9901€-876k€2.67M▲
Financial income75/76B€9k€3k▼
Recurring financial income75€9k€3k▼
Income from financial fixed assets750€0€0▼
Income from current assets751€3k€0▼
Other financial income752/9€6k€3k▼
Financial charges65/66B€700k€448k▼
Recurring financial charges65€575k€448k▼
Debt charges650€513k€416k▼
Other financial charges652/9€62k€33k▼
Non-recurring financial charges66B€125k€0▼
Profit (loss) for the period before taxes9903€-1.57M€2.23M▲
Income taxes67/77€7k€128k▲
Taxes670/3€7k€128k▲
Profit (loss) for the period9904€-1.57M€2.10M▲
Profit (loss) for the period to be appropriated9905€-1.57M€2.10M▲
Appropriation of the result
Profit (loss) to be appropriated9906€-14.75M€-12.65M▲
Profit (loss) brought forward from the previous period14P€-13.18M€-14.75M▼
Transfer from equity791/2€0-
From reserves792€0-
Social balance
Average headcount (FTE)908734.326.7▼