Balance sheet
Code20242025
Assets
Total assets20/58€18.62M€16.82M▼
Fixed assets21/28€1.47M€1.70M▲
Intangible fixed assets21€16k€5k▼
Tangible fixed assets22/27€621k€837k▲
Plant, machinery and equipment23€106k€303k▲
Furniture and vehicles24€308k€310k▲
Leasing and similar rights25€126k€150k▲
Other tangible fixed assets26€81k€74k▼
Financial fixed assets28€834k€862k▲
Other financial fixed assets284/8€834k€862k▲
Shares284€58k€60k▲
Amounts receivable and cash guarantees285/8€776k€802k▲
Current assets29/58€17.15M€15.11M▼
Amounts receivable after more than one year29€1.12M€1.12M=
Other amounts receivable291€1.12M€1.12M=
Stocks and contracts in progress3€2.41M€2.34M▼
Stocks30/36€441k€491k▲
Raw materials and consumables30/31€441k€491k▲
Contracts in progress37€1.97M€1.85M▼
Amounts receivable within one year40/41€12.13M€9.88M▼
Trade receivables40€9.24M€8.39M▼
Other amounts receivable41€2.89M€1.49M▼
Cash at bank and in hand54/58€1.34M€1.45M▲
Deferred charges and accrued income490/1€160k€331k▲
Equity and liabilities
Total equity and liabilities10/49€18.62M€16.82M▼
Equity10/15€3.80M€3.85M▲
Contributions10/11€19k€19k=
Reserves13€1.56M€1.57M▲
Non-distributable reserves130/1€1.12M€1.13M▲
Financial assistance1313€1.12M€1.12M=
Other1319€4k€10k▲
Tax-exempt reserves132€299k€299k=
Distributable reserves133€144k€144k=
Profit (loss) carried forward14€2.22M€2.26M▲
Provisions and deferred taxes16€1.19M-
Provisions for liabilities and charges160/5€1.19M-
Other liabilities and charges164/5€1.19M-
Amounts payable17/49€13.63M€12.97M▼
Amounts payable after more than one year17€152k€295k▲
Financial debts170/4€152k€295k▲
Leasing and similar obligations172€88k€90k▲
Credit institutions173€64k€206k▲
Amounts payable within one year42/48€13.37M€12.60M▼
Current portion of amounts payable after more than one year42€77k€165k▲
Financial debts43€4.62M€4.47M▼
Credit institutions430/8€4.62M€4.47M▼
Trade debts44€5.68M€6.30M▲
Suppliers440/4€5.68M€6.30M▲
Advances received on contracts in progress46€430k€166k▼
Taxes, remuneration and social security45€534k€675k▲
Taxes450/3€188k€260k▲
Remuneration and social security454/9€346k€415k▲
Other amounts payable47/48€2.04M€828k▼
Accrued charges and deferred income492/3€104k€69k▼
Income statement
Code20242025
Operating income70/76A€42.27M€36.44M▼
Turnover70€38.93M€36.10M▼
Change in stocks of work in progress, finished goods and contracts in progress71€2.86M€-122k▼
Other operating income74€482k€463k▼
Non-recurring operating income76A-€232
Operating charges60/66A€38.43M€36.16M▼
Goods for resale, raw materials and consumables60€26.66M€25.95M▼
Purchases600/8€26.45M€26.00M▼
Change in stocks: decrease (increase)609€208k€-50k▼
Services and other goods61€5.72M€4.59M▼
Remuneration, social security and pensions62€5.14M€6.10M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€204k€305k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-56k€34k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€710k€-1.19M▼
Other operating charges640/8€48k€363k▲
Non-recurring operating charges66A€15k€12k▼
Operating profit (loss)9901€3.84M€285k▼
Financial income75/76B€64k€86k▲
Recurring financial income75€64k€86k▲
Income from financial fixed assets750€8k€9k▲
Other financial income752/9€56k€76k▲
Financial charges65/66B€314k€221k▼
Recurring financial charges65€314k€221k▼
Debt charges650€248k€191k▼
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651€30k-
Other financial charges652/9€36k€29k▼
Profit (loss) for the period before taxes9903€3.59M€150k▼
Income taxes67/77€824k€104k▼
Taxes670/3€824k€104k▼
Profit (loss) for the period9904€2.77M€45k▼
Transfer to tax-exempt reserves689€299k-
Profit (loss) for the period to be appropriated9905€2.47M€45k▼
Appropriation of the result
Profit (loss) to be appropriated9906€4.02M€2.27M▼
Profit (loss) brought forward from the previous period14P€1.56M€2.22M▲
Transfer to equity691/2€4k€6k▲
To other reserves6921€4k€6k▲
Profit to be distributed694/7€1.80M-
Return on contributions (dividend)694€1.20M-
Directors or managers695€600k-
Social balance
Average headcount (FTE)908772.379.6▲