Balance sheet
Code20232024
Assets
Total assets20/58€11.33M€9.99M▼
Fixed assets21/28€6.73M€6.55M▼
Intangible fixed assets21-€4k
Tangible fixed assets22/27€6.10M€5.67M▼
Land and buildings22€1.40M€1.29M▼
Plant, machinery and equipment23€1.88M€1.52M▼
Furniture and vehicles24€479k€435k▼
Leasing and similar rights25€0€245k▲
Other tangible fixed assets26€2.01M€1.83M▼
Assets under construction and advance payments27€328k€354k▲
Financial fixed assets28€634k€878k▲
Affiliated companies280/1€607k€857k▲
Participating interests280€607k€607k=
Amounts receivable281-€250k
Other financial fixed assets284/8€27k€21k▼
Shares284€27k€21k▼
Amounts receivable and cash guarantees285/8€50€50=
Current assets29/58€4.60M€3.44M▼
Stocks and contracts in progress3€2.39M€1.94M▼
Stocks30/36€2.39M€1.94M▼
Raw materials and consumables30/31€30k€20k▼
Work in progress32€214k€217k▲
Finished goods33€2.14M€1.70M▼
Amounts receivable within one year40/41€1.90M€1.32M▼
Trade receivables40€1.41M€1.07M▼
Other amounts receivable41€496k€250k▼
Cash at bank and in hand54/58€81k€149k▲
Deferred charges and accrued income490/1€227k€30k▼
Equity and liabilities
Total equity and liabilities10/49€11.33M€9.99M▼
Equity10/15€2.67M€3.39M▲
Contributions10/11€1.43M€1.43M=
Reserves13€29k€29k=
Non-distributable reserves130/1€0-
Reserves not available under the articles1311€0-
Tax-exempt reserves132€29k€29k=
Profit (loss) carried forward14€1.21M€1.94M▲
Amounts payable17/49€8.66M€6.59M▼
Amounts payable after more than one year17€4.78M€4.05M▼
Financial debts170/4€2.90M€2.29M▼
Leasing and similar obligations172€0€54k▲
Credit institutions173€2.90M€1.93M▼
Other loans174-€302k
Trade debts175€738k€652k▼
Suppliers1750€738k€652k▼
Other amounts payable178/9€1.14M€1.11M▼
Amounts payable within one year42/48€3.80M€2.50M▼
Current portion of amounts payable after more than one year42€671k€912k▲
Financial debts43€1.46M€500k▼
Credit institutions430/8€300k€500k▲
Other loans439€1.16M€0▼
Trade debts44€1.45M€737k▼
Suppliers440/4€1.45M€737k▼
Advances received on contracts in progress46€0-
Taxes, remuneration and social security45€122k€158k▲
Taxes450/3€0€51k▲
Remuneration and social security454/9€122k€107k▼
Other amounts payable47/48€89k€196k▲
Accrued charges and deferred income492/3€81k€39k▼
Income statement
Code20232024
Operating income70/76A€12.32M€11.01M▼
Turnover70€11.49M€10.36M▼
Change in stocks of work in progress, finished goods and contracts in progress71€-319k€-437k▼
Own construction capitalised72€92k€83k▼
Other operating income74€919k€988k▲
Non-recurring operating income76A€140k€14k▼
Operating charges60/66A€11.06M€9.88M▼
Goods for resale, raw materials and consumables60€3.15M€2.86M▼
Purchases600/8€3.17M€2.85M▼
Change in stocks: decrease (increase)609€-24k€10k▲
Services and other goods61€3.29M€2.90M▼
Remuneration, social security and pensions62€3.74M€3.02M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€760k€794k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-14k€44k▲
Other operating charges640/8€99k€99k▲
Non-recurring operating charges66A€29k€171k▲
Operating profit (loss)9901€1.26M€1.13M▼
Financial income75/76B€26k€26k▼
Recurring financial income75€26k€26k▼
Income from current assets751-€17k
Other financial income752/9€26k€9k▼
Financial charges65/66B€161k€190k▲
Recurring financial charges65€149k€184k▲
Debt charges650€143k€178k▲
Other financial charges652/9€6k€6k▲
Non-recurring financial charges66B€12k€6k▼
Profit (loss) for the period before taxes9903€1.13M€964k▼
Income taxes67/77€223k€240k▲
Taxes670/3€223k€240k▲
Profit (loss) for the period9904€904k€724k▼
Profit (loss) for the period to be appropriated9905€904k€724k▼
Appropriation of the result
Profit (loss) to be appropriated9906€1.10M€1.94M▲
Profit (loss) brought forward from the previous period14P€200k€1.21M▲
Transfer from equity791/2€108k€0▼
From reserves792€108k€0▼
Social balance
Average headcount (FTE)9087101.175.6▼