Balance sheet
Code20232024
Assets
Total assets20/58€6.22M€5.62M▼
Fixed assets21/28€1.70M€1.61M▼
Intangible fixed assets21€182€0▼
Tangible fixed assets22/27€1.70M€1.61M▼
Land and buildings22€597k€522k▼
Plant, machinery and equipment23€101k€126k▲
Furniture and vehicles24€428k€324k▼
Leasing and similar rights25€577k€639k▲
Financial fixed assets28€935€937▲
Other financial fixed assets284/8€935-
Amounts receivable and cash guarantees285/8€935-
Current assets29/58€4.52M€4.01M▼
Stocks and contracts in progress3€1.48M€1.30M▼
Stocks30/36€1.35M€1.26M▼
Goods purchased for resale34€1.35M-
Contracts in progress37€132k€34k▼
Amounts receivable within one year40/41€1.11M€962k▼
Trade receivables40€1.10M€912k▼
Other amounts receivable41€5k€50k▲
Current investments50/53€1.00M€1.05M▲
Other investments51/53€1.00M-
Cash at bank and in hand54/58€893k€664k▼
Deferred charges and accrued income490/1€39k€34k▼
Equity and liabilities
Total equity and liabilities10/49€6.22M€5.62M▼
Equity10/15€3.17M€3.12M▼
Contributions10/11€976k€976k=
Capital10€976k€976k=
Issued capital100€976k€976k=
Reserves13€245k€245k=
Non-distributable reserves130/1€100k€100k=
Legal reserve130€100k€100k=
Tax-exempt reserves132€17k€17k=
Distributable reserves133€128k€128k=
Profit (loss) carried forward14€1.95M€1.90M▼
Amounts payable17/49€3.05M€2.50M▼
Amounts payable after more than one year17€657k€609k▼
Financial debts170/4€657k€609k▼
Leasing and similar obligations172€466k-
Credit institutions173€191k-
Amounts payable within one year42/48€2.39M€1.89M▼
Current portion of amounts payable after more than one year42€217k€265k▲
Financial debts43€22k€240k▲
Credit institutions430/8€22k€240k▲
Trade debts44€648k€501k▼
Suppliers440/4€648k€501k▼
Advances received on contracts in progress46€667k€225k▼
Taxes, remuneration and social security45€826k€657k▼
Taxes450/3€194k€194k▼
Remuneration and social security454/9€633k€463k▼
Other amounts payable47/48€8k€2k▼
Accrued charges and deferred income492/3€5k€4k▼
Income statement
Code20232024
Operating income70/76A€14.85M-
Turnover70€15.77M-
Change in stocks of work in progress, finished goods and contracts in progress71€-1.21M-
Other operating income74€196k-
Non-recurring operating income76A€94k€42k▼
Operating charges60/66A€13.28M-
Goods for resale, raw materials and consumables60€8.38M-
Purchases600/8€8.38M-
Change in stocks: decrease (increase)609€775-
Services and other goods61€1.76M-
Remuneration, social security and pensions62€2.61M€2.45M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€369k€426k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-22k€-526▲
Other operating charges640/8€67k€44k▼
Non-recurring operating charges66A€111k€400k▲
Gross operating margin9900-€3.48M
Operating profit (loss)9901€1.57M€168k▼
Financial income75/76B€9k€28k▲
Recurring financial income75€9k€28k▲
Income from current assets751€5k-
Other financial income752/9€4k-
Financial charges65/66B€7k€-287k▼
Recurring financial charges65€7k€-287k▼
Debt charges650€47k-
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651€-111k-
Other financial charges652/9€71k-
Profit (loss) for the period before taxes9903€1.57M€483k▼
Income taxes67/77€424k€140k▼
Taxes670/3€424k-
Profit (loss) for the period9904€1.15M€343k▼
Profit (loss) for the period to be appropriated9905€1.15M€343k▼
Appropriation of the result
Profit (loss) to be appropriated9906€2.18M€2.30M▲
Profit (loss) brought forward from the previous period14P€1.03M€1.95M▲
Profit to be distributed694/7€224k€400k▲
Return on contributions (dividend)694€224k€400k▲
Social balance
Average headcount (FTE)908726.426.0▼