Balance sheet
Code20242025
Assets
Total assets20/58€7.56M€7.36M▼
Fixed assets21/28€2.43M€2.41M▼
Intangible fixed assets21€117k€125k▲
Tangible fixed assets22/27€2.30M€2.28M▼
Land and buildings22€1.93M€1.78M▼
Plant, machinery and equipment23€57k€75k▲
Furniture and vehicles24€291k€404k▲
Leasing and similar rights25€26k€16k▼
Financial fixed assets28€9k€14k▲
Other financial fixed assets284/8€9k€14k▲
Shares284€625€6k▲
Amounts receivable and cash guarantees285/8€9k€9k=
Current assets29/58€5.14M€4.95M▼
Amounts receivable after more than one year29€3k€0▼
Other amounts receivable291€3k€0▼
Stocks and contracts in progress3€980k€945k▼
Stocks30/36€980k€752k▼
Raw materials and consumables30/31€16k€20k▲
Goods purchased for resale34€964k€731k▼
Contracts in progress37-€193k
Amounts receivable within one year40/41€3.65M€3.59M▼
Trade receivables40€3.07M€2.48M▼
Other amounts receivable41€586k€1.11M▲
Cash at bank and in hand54/58€442k€360k▼
Deferred charges and accrued income490/1€60k€51k▼
Equity and liabilities
Total equity and liabilities10/49€7.56M€7.36M▼
Equity10/15€1.73M€1.80M▲
Contributions10/11€125k€125k=
Capital10€125k€125k=
Issued capital100€125k€125k=
Revaluation surpluses12€342k€315k▼
Reserves13€273k€300k▲
Non-distributable reserves130/1€13k€13k=
Legal reserve130€13k€13k=
Tax-exempt reserves132€120k€32k▼
Distributable reserves133€140k€255k▲
Profit (loss) carried forward14€977k€1.01M▲
Investment grants15€18k€48k▲
Provisions and deferred taxes16€3k€2k▼
Deferred taxes168€3k€2k▼
Amounts payable17/49€5.83M€5.56M▼
Amounts payable after more than one year17€1.54M€2.25M▲
Financial debts170/4€1.54M€2.25M▲
Subordinated loans170€111k€94k▼
Leasing and similar obligations172€16k€6k▼
Credit institutions173€1.29M€1.14M▼
Other loans174€126k€1.01M▲
Amounts payable within one year42/48€4.28M€3.32M▼
Current portion of amounts payable after more than one year42€1.15M€465k▼
Financial debts43€876k€1.34M▲
Credit institutions430/8€876k€1.34M▲
Trade debts44€1.72M€765k▼
Suppliers440/4€1.72M€765k▼
Advances received on contracts in progress46-€28k
Taxes, remuneration and social security45€537k€444k▼
Taxes450/3€189k€190k▲
Remuneration and social security454/9€348k€255k▼
Other amounts payable47/48€1k€270k▲
Income statement
Code20242025
Operating income70/76A€13.51M€14.32M▲
Turnover70€12.57M€13.29M▲
Change in stocks of work in progress, finished goods and contracts in progress71-€193k
Other operating income74€914k€835k▼
Non-recurring operating income76A€28k€2k▼
Operating charges60/66A€13.24M€14.10M▲
Goods for resale, raw materials and consumables60€8.59M€9.27M▲
Purchases600/8€8.31M€9.04M▲
Change in stocks: decrease (increase)609€279k€228k▼
Services and other goods61€1.79M€2.00M▲
Remuneration, social security and pensions62€2.41M€2.37M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€415k€431k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€0€3k▲
Other operating charges640/8€29k€29k▲
Operating profit (loss)9901€273k€222k▼
Financial income75/76B€7k€17k▲
Recurring financial income75€7k€17k▲
Income from financial fixed assets750€0-
Income from current assets751€2k€2k▼
Other financial income752/9€5k€15k▲
Financial charges65/66B€181k€170k▼
Recurring financial charges65€181k€170k▼
Debt charges650€165k€147k▼
Other financial charges652/9€15k€23k▲
Profit (loss) for the period before taxes9903€99k€69k▼
Transfer from deferred taxes780€429€462▲
Income taxes67/77€46k€39k▼
Taxes670/3€46k€39k▼
Tax adjustments and reversals of tax provisions77€0-
Profit (loss) for the period9904€54k€30k▼
Transfer from tax-exempt reserves789€51k€88k▲
Transfer to tax-exempt reserves689€0-
Profit (loss) for the period to be appropriated9905€104k€119k▲
Appropriation of the result
Profit (loss) to be appropriated9906€1.03M€1.10M▲
Profit (loss) brought forward from the previous period14P€923k€977k▲
Transfer to equity691/2€51k€88k▲
To other reserves6921€51k€88k▲
Social balance
Average headcount (FTE)908743.742.2▼