Balance sheet
Code20242025
Assets
Total assets20/58€5.29M€5.80M▲
Fixed assets21/28€617k€537k▼
Intangible fixed assets21€158k€254k▲
Tangible fixed assets22/27€421k€243k▼
Plant, machinery and equipment23€63k€70k▲
Furniture and vehicles24€20k€32k▲
Other tangible fixed assets26€97k€86k▼
Assets under construction and advance payments27€241k€55k▼
Financial fixed assets28€37k€40k▲
Affiliated companies280/1€30k€30k=
Participating interests280€30k€30k=
Other financial fixed assets284/8€7k€10k▲
Amounts receivable and cash guarantees285/8€7k€10k▲
Current assets29/58€4.67M€5.26M▲
Stocks and contracts in progress3€152k€94k▼
Stocks30/36€152k€94k▼
Goods purchased for resale34€152k€94k▼
Amounts receivable within one year40/41€4.11M€4.71M▲
Trade receivables40€3.19M€3.66M▲
Other amounts receivable41€924k€1.05M▲
Cash at bank and in hand54/58€339k€422k▲
Deferred charges and accrued income490/1€69k€31k▼
Equity and liabilities
Total equity and liabilities10/49€5.29M€5.80M▲
Equity10/15€1.33M€1.67M▲
Contributions10/11€30k€30k=
Profit (loss) carried forward14€1.30M€1.64M▲
Amounts payable17/49€3.96M€4.12M▲
Amounts payable within one year42/48€3.52M€3.96M▲
Trade debts44€3.16M€3.79M▲
Suppliers440/4€3.16M€3.79M▲
Taxes, remuneration and social security45€359k€166k▼
Taxes450/3€111k€34k▼
Remuneration and social security454/9€248k€132k▼
Other amounts payable47/48€94€759▲
Accrued charges and deferred income492/3€443k€167k▼
Income statement
Code20242025
Operating income70/76A€16.12M€16.15M▲
Turnover70€16.09M€16.13M▲
Other operating income74€32k€20k▼
Operating charges60/66A€15.60M€15.64M▲
Goods for resale, raw materials and consumables60€10.62M€11.21M▲
Purchases600/8€10.53M€11.18M▲
Change in stocks: decrease (increase)609€86k€32k▼
Services and other goods61€2.09M€1.73M▼
Remuneration, social security and pensions62€2.78M€2.46M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€91k€193k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4-€26k
Other operating charges640/8€24k€23k▼
Operating profit (loss)9901€518k€515k▼
Financial income75/76B€25k€27k▲
Recurring financial income75€25k€27k▲
Other financial income752/9€25k€27k▲
Financial charges65/66B€49k€54k▲
Recurring financial charges65€49k€54k▲
Debt charges650€21k€16k▼
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651-€2k
Other financial charges652/9€29k€36k▲
Profit (loss) for the period before taxes9903€494k€488k▼
Income taxes67/77€152k€145k▼
Taxes670/3€152k€145k▼
Profit (loss) for the period9904€342k€343k▲
Profit (loss) for the period to be appropriated9905€342k€343k▲
Appropriation of the result
Profit (loss) to be appropriated9906€1.30M€1.64M▲
Profit (loss) brought forward from the previous period14P€957k€1.30M▲
Social balance
Average headcount (FTE)908727.027.0=