Balance sheet
Code20242025
Assets
Total assets20/58€13.66M€13.37M▼
Fixed assets21/28€7.01M€6.74M▼
Intangible fixed assets21€133k€92k▼
Tangible fixed assets22/27€6.88M€6.64M▼
Land and buildings22€6.69M€6.47M▼
Plant, machinery and equipment23€57k€34k▼
Furniture and vehicles24€130k€145k▲
Financial fixed assets28€2k€2k=
Other financial fixed assets284/8€2k€2k=
Amounts receivable and cash guarantees285/8€2k€2k=
Current assets29/58€6.65M€6.63M▼
Stocks and contracts in progress3€2.39M€2.39M▼
Stocks30/36€2.39M€2.39M▼
Raw materials and consumables30/31€84k€64k▼
Goods purchased for resale34€2.31M€2.33M▲
Amounts receivable within one year40/41€3.38M€3.08M▼
Trade receivables40€1.28M€1.07M▼
Other amounts receivable41€2.10M€2.01M▼
Cash at bank and in hand54/58€833k€1.09M▲
Deferred charges and accrued income490/1€44k€71k▲
Equity and liabilities
Total equity and liabilities10/49€13.66M€13.37M▼
Equity10/15€8.12M€8.11M=
Contributions10/11€1.28M€1.28M=
Capital10€1.20M€1.20M=
Issued capital100€1.20M€1.20M=
Outside capital11€79k€79k=
Share premium1100/10€79k€79k=
Reserves13€6.83M€6.83M=
Non-distributable reserves130/1€121k€121k=
Legal reserve130€120k€120k=
Other1319€496€496=
Tax-exempt reserves132€601k€550k▼
Distributable reserves133€6.11M€6.16M▲
Provisions and deferred taxes16€200k€183k▼
Deferred taxes168€200k€183k▼
Amounts payable17/49€5.34M€5.08M▼
Amounts payable after more than one year17€3.05M€2.37M▼
Financial debts170/4€3.05M€2.37M▼
Credit institutions173€3.05M€2.37M▼
Amounts payable within one year42/48€2.27M€2.70M▲
Current portion of amounts payable after more than one year42€670k€681k▲
Trade debts44€936k€1.25M▲
Suppliers440/4€936k€1.25M▲
Taxes, remuneration and social security45€351k€355k▲
Taxes450/3€120k€130k▲
Remuneration and social security454/9€231k€224k▼
Other amounts payable47/48€316k€416k▲
Accrued charges and deferred income492/3€13k€3k▼
Income statement
Code20242025
Operating income70/76A€14.12M€13.93M▼
Turnover70€13.84M€13.68M▼
Other operating income74€280k€232k▼
Non-recurring operating income76A€3k€10k▲
Operating charges60/66A€13.72M€13.34M▼
Goods for resale, raw materials and consumables60€9.91M€9.59M▼
Purchases600/8€9.72M€9.59M▼
Change in stocks: decrease (increase)609€192k€2k▼
Services and other goods61€1.85M€1.75M▼
Remuneration, social security and pensions62€1.48M€1.55M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€405k€377k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€9k€-3k▼
Other operating charges640/8€66k€80k▲
Non-recurring operating charges66A-€19
Operating profit (loss)9901€398k€589k▲
Financial income75/76B€98k€66k▼
Recurring financial income75€98k€66k▼
Income from current assets751€90k€55k▼
Other financial income752/9€8k€11k▲
Financial charges65/66B€112k€107k▼
Recurring financial charges65€112k€107k▼
Debt charges650-€55k
Other financial charges652/9€112k€52k▼
Profit (loss) for the period before taxes9903€383k€548k▲
Transfer from deferred taxes780€17k€17k=
Income taxes67/77€126k€168k▲
Taxes670/3€126k€168k▲
Profit (loss) for the period9904€274k€397k▲
Transfer from tax-exempt reserves789€51k€51k=
Profit (loss) for the period to be appropriated9905€325k€448k▲
Appropriation of the result
Profit (loss) to be appropriated9906€325k€448k▲
Transfer to equity691/2€25k€48k▲
To other reserves6921€25k€48k▲
Profit to be distributed694/7€300k€400k▲
Return on contributions (dividend)694€300k€400k▲
Social balance
Average headcount (FTE)908725.226.1▲