Balance sheet
Code20232024
Assets
Total assets20/58€16.68M€26.79M▲
Fixed assets21/28€4.31M€5.66M▲
Tangible fixed assets22/27€4.26M€5.62M▲
Plant, machinery and equipment23€3.76M€5.41M▲
Furniture and vehicles24€275k€198k▼
Other tangible fixed assets26€6k€9k▲
Assets under construction and advance payments27€222k€0▼
Financial fixed assets28€44k€44k=
Other financial fixed assets284/8€44k€44k=
Amounts receivable and cash guarantees285/8€44k€44k=
Current assets29/58€12.37M€21.13M▲
Stocks and contracts in progress3€8.54M€14.12M▲
Stocks30/36€8.54M€13.95M▲
Goods purchased for resale34€8.54M€13.95M▲
Contracts in progress37€0€174k▲
Amounts receivable within one year40/41€3.65M€6.79M▲
Trade receivables40€3.43M€6.78M▲
Other amounts receivable41€225k€7k▼
Cash at bank and in hand54/58€92k€4k▼
Deferred charges and accrued income490/1€95k€214k▲
Equity and liabilities
Total equity and liabilities10/49€16.68M€26.79M▲
Equity10/15€3.61M€4.65M▲
Contributions10/11€62k€62k=
Capital10€62k€62k=
Issued capital100€62k€62k=
Reserves13€6k€6k=
Non-distributable reserves130/1€6k€6k=
Legal reserve130€6k€6k=
Profit (loss) carried forward14€3.54M€4.58M▲
Provisions and deferred taxes16€0-
Provisions for liabilities and charges160/5€0-
Other liabilities and charges164/5€0-
Amounts payable17/49€13.07M€22.14M▲
Amounts payable after more than one year17€10.16M€10.20M▲
Financial debts170/4€10.00M€10.00M=
Credit institutions173€0-
Other loans174€10.00M€10.00M=
Other amounts payable178/9€163k€203k▲
Amounts payable within one year42/48€2.91M€11.61M▲
Financial debts43€55k€0▼
Credit institutions430/8€0-
Other loans439€55k€0▼
Trade debts44€2.24M€2.67M▲
Suppliers440/4€2.24M€2.67M▲
Advances received on contracts in progress46€17k€17k▼
Taxes, remuneration and social security45€505k€684k▲
Taxes450/3€251k€525k▲
Remuneration and social security454/9€253k€159k▼
Other amounts payable47/48€92k€8.24M▲
Accrued charges and deferred income492/3-€323k
Income statement
Code20232024
Operating income70/76A€15.04M€23.05M▲
Turnover70€14.75M€22.65M▲
Change in stocks of work in progress, finished goods and contracts in progress71€-43k€0▲
Other operating income74€333k€401k▲
Operating charges60/66A€13.91M€21.03M▲
Goods for resale, raw materials and consumables60€11.27M€18.08M▲
Purchases600/8€15.44M€23.51M▲
Change in stocks: decrease (increase)609€-4.17M€-5.43M▼
Services and other goods61€637k€783k▲
Remuneration, social security and pensions62€1.05M€1.09M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€921k€1.03M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€15k€21k▲
Other operating charges640/8€12k€19k▲
Non-recurring operating charges66A€0-
Operating profit (loss)9901€1.13M€2.02M▲
Financial income75/76B€39k€69k▲
Recurring financial income75€34k€69k▲
Income from financial fixed assets750-€27k
Other financial income752/9€34k€42k▲
Non-recurring financial income76B€5k€0▼
Financial charges65/66B€301k€639k▲
Recurring financial charges65€301k€639k▲
Debt charges650€299k€636k▲
Other financial charges652/9€2k€3k▲
Profit (loss) for the period before taxes9903€871k€1.45M▲
Income taxes67/77€243k€412k▲
Taxes670/3€243k€412k▲
Profit (loss) for the period9904€628k€1.04M▲
Profit (loss) for the period to be appropriated9905€628k€1.04M▲
Appropriation of the result
Profit (loss) to be appropriated9906€3.54M€4.58M▲
Profit (loss) brought forward from the previous period14P€2.92M€3.54M▲
Social balance
Average headcount (FTE)908710.411.9▲