Balance sheet
Code20232024
Assets
Total assets20/58€19.36M€20.07M▲
Fixed assets21/28€113k€97k▼
Tangible fixed assets22/27€112k€71k▼
Furniture and vehicles24€112k€71k▼
Financial fixed assets28€1k€26k▲
Other financial fixed assets284/8€1k€26k▲
Amounts receivable and cash guarantees285/8€1k€26k▲
Current assets29/58€19.25M€19.97M▲
Stocks and contracts in progress3€7.21M€9.47M▲
Stocks30/36€7.21M€9.47M▲
Raw materials and consumables30/31€5.94M€8.17M▲
Finished goods33€1.27M€1.30M▲
Amounts receivable within one year40/41€3.64M€4.06M▲
Trade receivables40€3.30M€3.56M▲
Other amounts receivable41€340k€496k▲
Current investments50/53€6.95M€3.65M▼
Other investments51/53€6.95M€3.65M▼
Cash at bank and in hand54/58€1.40M€2.73M▲
Deferred charges and accrued income490/1€47k€58k▲
Equity and liabilities
Total equity and liabilities10/49€19.36M€20.07M▲
Equity10/15€14.13M€14.20M▲
Contributions10/11€63k€63k=
Capital10€63k€63k=
Issued capital100€63k€63k=
Reserves13€6k€6k=
Non-distributable reserves130/1€6k€6k=
Legal reserve130€6k€6k=
Profit (loss) carried forward14€14.07M€14.13M▲
Amounts payable17/49€5.23M€5.87M▲
Amounts payable within one year42/48€5.23M€5.87M▲
Trade debts44€4.79M€5.46M▲
Suppliers440/4€4.79M€5.46M▲
Taxes, remuneration and social security45€336k€308k▼
Taxes450/3€182k€190k▲
Remuneration and social security454/9€154k€118k▼
Other amounts payable47/48€95k€99k▲
Accrued charges and deferred income492/3€4k€5k▲
Income statement
Code20232024
Operating income70/76A€25.79M€25.30M▼
Turnover70€25.39M€25.22M▼
Change in stocks of work in progress, finished goods and contracts in progress71€359k€33k▼
Other operating income74€45k€42k▼
Non-recurring operating income76A€1k-
Operating charges60/66A€25.59M€25.41M▼
Goods for resale, raw materials and consumables60€13.13M€14.66M▲
Purchases600/8€12.24M€16.88M▲
Change in stocks: decrease (increase)609€883k€-2.23M▼
Services and other goods61€11.17M€9.47M▼
Remuneration, social security and pensions62€1.24M€1.24M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€39k€40k▲
Other operating charges640/8€13k€4k▼
Non-recurring operating charges66A€247€159▼
Operating profit (loss)9901€207k€-109k▼
Financial income75/76B€207k€293k▲
Recurring financial income75€207k€293k▲
Income from financial fixed assets750€170k€254k▲
Other financial income752/9€37k€39k▲
Financial charges65/66B€71k€73k▲
Recurring financial charges65€71k€73k▲
Debt charges650€5k€6k▲
Other financial charges652/9€66k€67k▲
Profit (loss) for the period before taxes9903€343k€111k▼
Income taxes67/77€101k€44k▼
Taxes670/3€101k€44k▼
Profit (loss) for the period9904€242k€67k▼
Profit (loss) for the period to be appropriated9905€242k€67k▼
Appropriation of the result
Profit (loss) to be appropriated9906€14.07M€14.13M▲
Profit (loss) brought forward from the previous period14P€13.82M€14.07M▲
Social balance
Average headcount (FTE)908722.822.1▼