Balance sheet
Code20242025
Assets
Total assets20/58€17.22M€20.27M▲
Fixed assets21/28€7.13M€6.97M▼
Intangible fixed assets21€386k€352k▼
Tangible fixed assets22/27€6.75M€6.44M▼
Land and buildings22€5.04M€4.77M▼
Plant, machinery and equipment23€1.31M€1.15M▼
Furniture and vehicles24€108k€181k▲
Leasing and similar rights25€38k€23k▼
Other tangible fixed assets26€54k€50k▼
Assets under construction and advance payments27€198k€261k▲
Financial fixed assets28€250€175k▲
Affiliated companies280/1-€175k
Amounts receivable281-€175k
Other financial fixed assets284/8€250€250=
Amounts receivable and cash guarantees285/8€250€250=
Current assets29/58€10.09M€13.30M▲
Stocks and contracts in progress3€3.74M€3.85M▲
Stocks30/36€3.53M€3.52M▼
Raw materials and consumables30/31€2.94M€2.88M▼
Work in progress32€161k€177k▲
Finished goods33€434k€460k▲
Contracts in progress37€207k€327k▲
Amounts receivable within one year40/41€6.03M€7.79M▲
Trade receivables40€5.29M€6.38M▲
Other amounts receivable41€744k€1.41M▲
Current investments50/53-€1.30M
Other investments51/53-€1.30M
Cash at bank and in hand54/58€179k€259k▲
Deferred charges and accrued income490/1€141k€110k▼
Equity and liabilities
Total equity and liabilities10/49€17.22M€20.27M▲
Equity10/15€8.75M€9.52M▲
Contributions10/11€155k€155k=
Capital10€155k€155k=
Issued capital100€155k€155k=
Revaluation surpluses12€96k€96k=
Reserves13€8.15M€8.79M▲
Non-distributable reserves130/1€16k€16k=
Legal reserve130€16k€16k=
Tax-exempt reserves132€26k€21k▼
Distributable reserves133€8.11M€8.75M▲
Investment grants15€342k€476k▲
Provisions and deferred taxes16€6k€4k▼
Deferred taxes168€6k€4k▼
Amounts payable17/49€8.47M€10.75M▲
Amounts payable after more than one year17€803k€902k▲
Financial debts170/4€803k€902k▲
Subordinated loans170€750k€750k=
Leasing and similar obligations172€13k-
Credit institutions173€40k€152k▲
Amounts payable within one year42/48€7.55M€9.72M▲
Current portion of amounts payable after more than one year42€41k€124k▲
Financial debts43€330k-
Credit institutions430/8€330k-
Trade debts44€2.45M€4.58M▲
Suppliers440/4€2.45M€4.58M▲
Advances received on contracts in progress46€165k€60k▼
Taxes, remuneration and social security45€834k€1.03M▲
Taxes450/3€63k€241k▲
Remuneration and social security454/9€771k€793k▲
Other amounts payable47/48€3.73M€3.93M▲
Accrued charges and deferred income492/3€114k€125k▲
Income statement
Code20242025
Operating income70/76A€23.64M€24.51M▲
Turnover70€23.79M€23.86M▲
Change in stocks of work in progress, finished goods and contracts in progress71€-538k€162k▲
Other operating income74€382k€399k▲
Non-recurring operating income76A€2k€86k▲
Operating charges60/66A€23.59M€23.93M▲
Goods for resale, raw materials and consumables60€14.70M€15.09M▲
Purchases600/8€14.84M€15.07M▲
Change in stocks: decrease (increase)609€-146k€24k▲
Services and other goods61€2.97M€3.30M▲
Remuneration, social security and pensions62€4.54M€4.23M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€1.29M€1.18M▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4-€32k
Other operating charges640/8€93k€92k▼
Non-recurring operating charges66A-€3k
Operating profit (loss)9901€43k€575k▲
Financial income75/76B€349k€206k▼
Recurring financial income75€349k€206k▼
Income from current assets751€57k€23k▼
Other financial income752/9€292k€183k▼
Financial charges65/66B€156k€148k▼
Recurring financial charges65€156k€148k▼
Debt charges650€116k€102k▼
Other financial charges652/9€39k€46k▲
Profit (loss) for the period before taxes9903€236k€634k▲
Transfer from deferred taxes780€2k€2k▼
Income taxes67/77€4k€-291▼
Taxes670/3€4k-
Tax adjustments and reversals of tax provisions77-€291
Profit (loss) for the period9904€234k€636k▲
Transfer from tax-exempt reserves789€7k€5k▼
Profit (loss) for the period to be appropriated9905€241k€641k▲
Appropriation of the result
Profit (loss) to be appropriated9906€241k€641k▲
Transfer to equity691/2€241k€641k▲
To other reserves6921€241k€641k▲
Social balance
Average headcount (FTE)908767.264.9▼