Balance sheet
Code20242025
Assets
Total assets20/58€63.16M€66.65M▲
Fixed assets21/28€1.68M€1.60M▼
Tangible fixed assets22/27€1.68M€1.60M▼
Land and buildings22€165k€143k▼
Plant, machinery and equipment23€152k€345k▲
Furniture and vehicles24€1.37M€1.11M▼
Financial fixed assets28€220€220=
Other financial fixed assets284/8€220€220=
Amounts receivable and cash guarantees285/8€220€220=
Current assets29/58€61.48M€65.04M▲
Stocks and contracts in progress3€381k€374k▼
Stocks30/36€59k€51k▼
Raw materials and consumables30/31€59k€51k▼
Contracts in progress37€323k€323k=
Amounts receivable within one year40/41€14.92M€13.35M▼
Trade receivables40€12.54M€11.92M▼
Other amounts receivable41€2.38M€1.43M▼
Cash at bank and in hand54/58€46.03M€51.27M▲
Deferred charges and accrued income490/1€142k€46k▼
Equity and liabilities
Total equity and liabilities10/49€63.16M€66.65M▲
Equity10/15€35.34M€49.83M▲
Contributions10/11€250k€250k=
Capital10€250k€250k=
Issued capital100€250k€250k=
Reserves13€35.09M€49.58M▲
Non-distributable reserves130/1€25k€25k=
Legal reserve130€25k€25k=
Tax-exempt reserves132€0-
Distributable reserves133€35.06M€49.56M▲
Provisions and deferred taxes16€297k€287k▼
Provisions for liabilities and charges160/5€297k€287k▼
Other liabilities and charges164/5€297k€287k▼
Amounts payable17/49€27.52M€16.53M▼
Amounts payable within one year42/48€27.52M€16.45M▼
Trade debts44€12.88M€8.43M▼
Suppliers440/4€12.88M€8.43M▼
Advances received on contracts in progress46€2.21M€3.58M▲
Taxes, remuneration and social security45€936k€939k▲
Taxes450/3€59k€52k▼
Remuneration and social security454/9€877k€887k▲
Other amounts payable47/48€11.50M€3.50M▼
Accrued charges and deferred income492/3-€77k
Income statement
Code20242025
Operating income70/76A€87.95M€82.32M▼
Turnover70€87.33M€81.67M▼
Other operating income74€598k€603k▲
Non-recurring operating income76A€22k€43k▲
Operating charges60/66A€68.30M€59.72M▼
Goods for resale, raw materials and consumables60€52.08M€43.33M▼
Purchases600/8€52.09M€43.33M▼
Change in stocks: decrease (increase)609€-3k€7k▲
Services and other goods61€7.79M€7.55M▼
Remuneration, social security and pensions62€8.11M€8.32M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€392k€492k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-181k€-8k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€42k€-10k▼
Other operating charges640/8€53k€41k▼
Non-recurring operating charges66A€10k€8k▼
Operating profit (loss)9901€19.64M€22.59M▲
Financial income75/76B€911k€1.50M▲
Recurring financial income75€911k€1.50M▲
Income from current assets751€790k€12▼
Other financial income752/9€121k€1.50M▲
Financial charges65/66B€97k€54k▼
Recurring financial charges65€97k€54k▼
Debt charges650€48k€0▼
Other financial charges652/9€49k€54k▲
Profit (loss) for the period before taxes9903€20.46M€24.03M▲
Income taxes67/77€5.16M€6.04M▲
Taxes670/3€6.68M€6.05M▼
Tax adjustments and reversals of tax provisions77€1.52M€4k▼
Profit (loss) for the period9904€15.30M€17.99M▲
Transfer from tax-exempt reserves789€498k€0▼
Profit (loss) for the period to be appropriated9905€15.79M€17.99M▲
Appropriation of the result
Profit (loss) to be appropriated9906€15.79M€17.99M▲
Transfer from equity791/2€8.00M€3.50M▼
From reserves792€8.00M€3.50M▼
Transfer to equity691/2€12.29M€17.99M▲
To other reserves6921€12.29M€17.99M▲
Profit to be distributed694/7€11.50M€3.50M▼
Return on contributions (dividend)694€11.50M€3.50M▼
Social balance
Average headcount (FTE)9087112.9113.9▲