Balance sheet
Code20232025
Assets
Total assets20/58€7.56M€10.97M▲
Fixed assets21/28€1.02M€1.58M▲
Intangible fixed assets21-€0
Tangible fixed assets22/27€872k€1.41M▲
Land and buildings22-€0
Plant, machinery and equipment23€746k€429k▼
Furniture and vehicles24€126k€205k▲
Assets under construction and advance payments27-€780k
Financial fixed assets28€152k€166k▲
Other financial fixed assets284/8€152k€166k▲
Shares284€16k€16k=
Amounts receivable and cash guarantees285/8€136k€150k▲
Current assets29/58€6.53M€9.39M▲
Stocks and contracts in progress3€13k€121k▲
Stocks30/36€13k€121k▲
Raw materials and consumables30/31€13k€121k▲
Amounts receivable within one year40/41€6.49M€9.24M▲
Trade receivables40€6.11M€8.36M▲
Other amounts receivable41€382k€879k▲
Cash at bank and in hand54/58-€0
Deferred charges and accrued income490/1€26k€28k▲
Equity and liabilities
Total equity and liabilities10/49€7.56M€10.97M▲
Equity10/15€1.72M€1.72M=
Contributions10/11€868k€868k=
Capital10€868k€868k=
Issued capital100€868k€868k=
Reserves13€851k€851k=
Non-distributable reserves130/1€174k€174k=
Legal reserve130€87k€87k=
Other1319€87k€87k=
Tax-exempt reserves132€278k€278k=
Distributable reserves133€400k€400k=
Profit (loss) carried forward14€20€208▲
Provisions and deferred taxes16€126k€153k▲
Provisions for liabilities and charges160/5€126k€153k▲
Other liabilities and charges164/5€126k€153k▲
Amounts payable17/49€5.71M€9.10M▲
Amounts payable after more than one year17-€0
Financial debts170/4-€0
Leasing and similar obligations172-€0
Amounts payable within one year42/48€5.70M€9.10M▲
Financial debts43€1.02M€4.23M▲
Other loans439€1.02M€4.23M▲
Trade debts44€2.76M€3.68M▲
Suppliers440/4€2.76M€3.68M▲
Taxes, remuneration and social security45€976k€732k▼
Taxes450/3€390k€73k▼
Remuneration and social security454/9€586k€660k▲
Other amounts payable47/48€937k€456k▼
Accrued charges and deferred income492/3€15k€0▼
Income statement
Code20232025
Operating income70/76A€27.36M€26.93M▼
Turnover70€27.02M€26.62M▼
Other operating income74€311k€297k▼
Non-recurring operating income76A€22k€10k▼
Operating charges60/66A€26.63M€26.79M▲
Goods for resale, raw materials and consumables60€20.35M€20.24M▼
Purchases600/8€20.34M€20.29M▼
Change in stocks: decrease (increase)609€8k€-46k▼
Services and other goods61€2.22M€2.36M▲
Remuneration, social security and pensions62€3.52M€3.84M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€399k€296k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€219k€0▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€-117k€-19k▲
Other operating charges640/8€42k€72k▲
Operating profit (loss)9901€727k€135k▼
Financial income75/76B€6k€1k▼
Recurring financial income75€6k€1k▼
Income from financial fixed assets750€6k€1k▼
Financial charges65/66B€50k€80k▲
Recurring financial charges65€50k€80k▲
Debt charges650-€58k
Other financial charges652/9€50k€21k▼
Profit (loss) for the period before taxes9903€683k€57k▼
Income taxes67/77€179k€43k▼
Taxes670/3€179k€43k▼
Profit (loss) for the period9904€504k€15k▼
Profit (loss) for the period to be appropriated9905€504k€15k▼
Appropriation of the result
Profit (loss) to be appropriated9906€504k€15k▼
Profit (loss) brought forward from the previous period14P€163€208▲
Profit to be distributed694/7€504k€15k▼
Return on contributions (dividend)694€504k€15k▼
Social balance
Average headcount (FTE)908752.951.0▼