Balance sheet
Code20242025
Assets
Total assets20/58€9.61M€10.03M▲
Fixed assets21/28€1.29M€1.02M▼
Intangible fixed assets21€518k€437k▼
Tangible fixed assets22/27€767k€583k▼
Plant, machinery and equipment23€69k€79k▲
Furniture and vehicles24€663k€492k▼
Other tangible fixed assets26€0€12k▲
Assets under construction and advance payments27€35k€0▼
Financial fixed assets28€987€907▼
Other financial fixed assets284/8€987€907▼
Amounts receivable and cash guarantees285/8€987€907▼
Current assets29/58€8.33M€9.01M▲
Amounts receivable after more than one year29-€829k
Other amounts receivable291-€829k
Stocks and contracts in progress3€5.54M€4.92M▼
Stocks30/36€5.54M€4.92M▼
Goods purchased for resale34€4.53M€4.34M▼
Advance payments36€1.01M€578k▼
Amounts receivable within one year40/41€2.56M€2.63M▲
Trade receivables40€928k€797k▼
Other amounts receivable41€1.63M€1.83M▲
Cash at bank and in hand54/58€65k€551k▲
Deferred charges and accrued income490/1€161k€86k▼
Equity and liabilities
Total equity and liabilities10/49€9.61M€10.03M▲
Equity10/15€1.77M€1.89M▲
Contributions10/11€181k€181k=
Capital10€181k€181k=
Issued capital100€181k€181k=
Reserves13€1.57M€1.57M=
Non-distributable reserves130/1€18k€18k=
Legal reserve130€18k€18k=
Tax-exempt reserves132€194k€194k=
Distributable reserves133€1.36M€1.36M=
Profit (loss) carried forward14€15k€136k▲
Amounts payable17/49€7.85M€8.14M▲
Amounts payable after more than one year17€1.37M€1.10M▼
Financial debts170/4€1.37M€1.10M▼
Credit institutions173€624k€452k▼
Other loans174€750k€650k▼
Amounts payable within one year42/48€6.34M€6.93M▲
Current portion of amounts payable after more than one year42€339k€383k▲
Financial debts43€3.35M€3.95M▲
Credit institutions430/8€3.35M€3.95M▲
Trade debts44€1.60M€1.47M▼
Suppliers440/4€1.60M€1.47M▼
Advances received on contracts in progress46€809k€615k▼
Taxes, remuneration and social security45€234k€212k▼
Taxes450/3€3k€2k▼
Remuneration and social security454/9€231k€210k▼
Other amounts payable47/48€2k€303k▲
Accrued charges and deferred income492/3€132k€108k▼
Income statement
Code20242025
Operating income70/76A€17.12M€17.85M▲
Turnover70€17.00M€17.74M▲
Own construction capitalised72€4k€0▼
Other operating income74€117k€110k▼
Operating charges60/66A€16.83M€16.89M▲
Goods for resale, raw materials and consumables60€6.05M€6.70M▲
Purchases600/8€7.06M€6.47M▼
Change in stocks: decrease (increase)609€-1.01M€230k▲
Services and other goods61€7.36M€6.93M▼
Remuneration, social security and pensions62€2.46M€2.47M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€453k€470k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-6k€-34k▼
Other operating charges640/8€278k€262k▼
Non-recurring operating charges66A€234k€101k▼
Operating profit (loss)9901€296k€957k▲
Financial income75/76B€99k€161k▲
Recurring financial income75€99k€161k▲
Income from financial fixed assets750€0-
Other financial income752/9€99k€161k▲
Financial charges65/66B€350k€627k▲
Recurring financial charges65€350k€627k▲
Debt charges650€236k€257k▲
Other financial charges652/9€115k€370k▲
Profit (loss) for the period before taxes9903€44k€491k▲
Income taxes67/77€29k€70k▲
Taxes670/3€29k€70k▲
Tax adjustments and reversals of tax provisions77€0-
Profit (loss) for the period9904€15k€421k▲
Transfer to tax-exempt reserves689€0-
Profit (loss) for the period to be appropriated9905€15k€421k▲
Appropriation of the result
Profit (loss) to be appropriated9906€15k€436k▲
Profit (loss) brought forward from the previous period14P-€15k
Transfer to equity691/2€0-
To other reserves6921€0-
Profit to be distributed694/7€0€300k▲
Return on contributions (dividend)694€0-
Directors or managers695-€300k
Social balance
Average headcount (FTE)908735.334.8▼