Balance sheet
Code20242025
Assets
Total assets20/58€12.69M€14.14M▲
Fixed assets21/28€134k€132k▼
Intangible fixed assets21€31k€21k▼
Tangible fixed assets22/27€4k€12k▲
Plant, machinery and equipment23€562€12k▲
Furniture and vehicles24€4k€534▼
Financial fixed assets28€98k€98k=
Affiliated companies280/1€93k€93k=
Participating interests280€93k€93k=
Other financial fixed assets284/8€6k€6k=
Amounts receivable and cash guarantees285/8€6k€6k=
Current assets29/58€12.55M€14.00M▲
Stocks and contracts in progress3€792k€331k▼
Stocks30/36€792k€331k▼
Goods purchased for resale34€792k€331k▼
Amounts receivable within one year40/41€10.99M€12.01M▲
Trade receivables40€10.67M€10.58M▼
Other amounts receivable41€323k€1.43M▲
Cash at bank and in hand54/58€718k€1.34M▲
Deferred charges and accrued income490/1€53k€326k▲
Equity and liabilities
Total equity and liabilities10/49€12.69M€14.14M▲
Equity10/15€8.57M€8.81M▲
Contributions10/11€4.36M€4.36M=
Capital10€1.61M€1.61M=
Issued capital100€1.61M€1.61M=
Outside capital11€2.75M€2.75M=
Share premium1100/10€2.75M€2.75M=
Reserves13€220k€220k=
Non-distributable reserves130/1€200k€200k=
Legal reserve130€161k€161k=
Reserves not available under the articles1311€38k€38k=
Tax-exempt reserves132€21k€21k=
Profit (loss) carried forward14€3.99M€4.23M▲
Amounts payable17/49€4.12M€5.33M▲
Amounts payable within one year42/48€4.12M€5.33M▲
Trade debts44€2.91M€3.60M▲
Suppliers440/4€2.91M€3.60M▲
Taxes, remuneration and social security45€660k€225k▼
Taxes450/3€660k€225k▼
Remuneration and social security454/9€0€32▲
Other amounts payable47/48€552k€1.50M▲
Income statement
Code20242025
Operating income70/76A€24.16M€25.35M▲
Turnover70€21.23M€22.21M▲
Other operating income74€2.88M€3.14M▲
Non-recurring operating income76A€55k€0▼
Operating charges60/66A€23.29M€23.04M▼
Goods for resale, raw materials and consumables60€18.68M€18.95M▲
Purchases600/8€17.82M€18.44M▲
Change in stocks: decrease (increase)609€856k€512k▼
Services and other goods61€3.89M€4.10M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€58k€32k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-54k€-51k▲
Other operating charges640/8€4k€5k▲
Non-recurring operating charges66A€725k€0▼
Operating profit (loss)9901€865k€2.31M▲
Financial income75/76B€3k€45k▲
Recurring financial income75€3k€45k▲
Income from current assets751€0€45k▲
Other financial income752/9€3k€184▼
Financial charges65/66B€45k€29k▼
Recurring financial charges65€45k€29k▼
Debt charges650€0€20▲
Other financial charges652/9€45k€29k▼
Profit (loss) for the period before taxes9903€823k€2.33M▲
Income taxes67/77€225k€589k▲
Taxes670/3€225k€589k▲
Tax adjustments and reversals of tax provisions77€426€0▼
Profit (loss) for the period9904€598k€1.74M▲
Profit (loss) for the period to be appropriated9905€598k€1.74M▲
Appropriation of the result
Profit (loss) to be appropriated9906€3.99M€5.73M▲
Profit (loss) brought forward from the previous period14P€3.39M€3.99M▲
Profit to be distributed694/7-€1.50M
Return on contributions (dividend)694-€1.50M
Social balance
Average headcount (FTE)90873.03.0=