Balance sheet
Code20232024
Assets
Total assets20/58€12.95M€11.78M▼
Formation expenses20€3k€0▼
Fixed assets21/28€2.08M€1.86M▼
Intangible fixed assets21€488k€571k▲
Tangible fixed assets22/27€1.50M€1.19M▼
Land and buildings22€27k€27k▲
Plant, machinery and equipment23€336k€327k▼
Furniture and vehicles24€590k€304k▼
Other tangible fixed assets26€543k€515k▼
Assets under construction and advance payments27-€17k
Financial fixed assets28€95k€101k▲
Other financial fixed assets284/8€95k€101k▲
Shares284€10k€4k▼
Amounts receivable and cash guarantees285/8€85k€96k▲
Current assets29/58€10.87M€9.92M▼
Amounts receivable after more than one year29€147k€86k▼
Trade receivables290€147k€86k▼
Stocks and contracts in progress3€3.97M€5.15M▲
Stocks30/36€1.96M€2.06M▲
Raw materials and consumables30/31€797k€826k▲
Goods purchased for resale34€1.16M€1.24M▲
Contracts in progress37€2.01M€3.08M▲
Amounts receivable within one year40/41€5.76M€3.40M▼
Trade receivables40€5.59M€3.27M▼
Other amounts receivable41€165k€129k▼
Cash at bank and in hand54/58€964k€1.16M▲
Deferred charges and accrued income490/1€28k€125k▲
Equity and liabilities
Total equity and liabilities10/49€12.95M€11.78M▼
Equity10/15€2.96M€3.02M▲
Contributions10/11€104k€104k=
Capital10€104k€104k=
Issued capital100€104k€104k=
Reserves13€2.86M€2.92M▲
Non-distributable reserves130/1€137k€137k=
Legal reserve130€10k€10k=
Reserves not available under the articles1311€126k€126k=
Distributable reserves133€2.72M€2.78M▲
Provisions and deferred taxes16€86k€0▼
Provisions for liabilities and charges160/5€86k€0▼
Other liabilities and charges164/5€86k€0▼
Amounts payable17/49€9.90M€8.76M▼
Amounts payable after more than one year17€828k€818k▼
Financial debts170/4€828k€818k▼
Credit institutions173€828k€818k▼
Amounts payable within one year42/48€9.07M€7.92M▼
Current portion of amounts payable after more than one year42€613k€525k▼
Financial debts43€1.51M€1.95M▲
Credit institutions430/8€1.51M€1.95M▲
Trade debts44€4.75M€2.85M▼
Suppliers440/4€4.75M€2.85M▼
Advances received on contracts in progress46€743k€1.28M▲
Taxes, remuneration and social security45€1.04M€915k▼
Taxes450/3€159k€138k▼
Remuneration and social security454/9€883k€776k▼
Other amounts payable47/48€419k€403k▼
Accrued charges and deferred income492/3€2k€26k▲
Income statement
Code20232024
Operating income70/76A€26.41M€21.44M▼
Turnover70€25.65M€19.73M▼
Change in stocks of work in progress, finished goods and contracts in progress71€-168k€1.07M▲
Own construction capitalised72-€39k
Other operating income74€926k€595k▼
Non-recurring operating income76A-€7k
Operating charges60/66A€26.23M€21.23M▼
Goods for resale, raw materials and consumables60€13.22M€9.96M▼
Purchases600/8€13.52M€10.11M▼
Change in stocks: decrease (increase)609€-299k€-157k▲
Services and other goods61€4.31M€2.87M▼
Remuneration, social security and pensions62€8.03M€7.72M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€613k€623k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-20k€51k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€-13k€-86k▼
Other operating charges640/8€93k€89k▼
Non-recurring operating charges66A-€13k
Operating profit (loss)9901€178k€211k▲
Financial income75/76B€29k€25k▼
Recurring financial income75€29k€25k▼
Income from financial fixed assets750€126-
Income from current assets751€3k€8k▲
Other financial income752/9€26k€18k▼
Financial charges65/66B€123k€184k▲
Recurring financial charges65€123k€181k▲
Debt charges650€90k€149k▲
Other financial charges652/9€32k€32k▼
Non-recurring financial charges66B-€3k
Profit (loss) for the period before taxes9903€85k€53k▼
Income taxes67/77€58k€-7k▼
Taxes670/3€58k€0▼
Tax adjustments and reversals of tax provisions77€334€7k▲
Profit (loss) for the period9904€27k€59k▲
Profit (loss) for the period to be appropriated9905€27k€59k▲
Appropriation of the result
Profit (loss) to be appropriated9906€27k€59k▲
Transfer to equity691/2€27k€59k▲
To other reserves6921€27k€59k▲
Social balance
Average headcount (FTE)9087133.6126.9▼