Balance sheet
Code20232024
Assets
Total assets20/58€6.41M€5.30M▼
Fixed assets21/28€1.48M€1.59M▲
Intangible fixed assets21€0€0=
Tangible fixed assets22/27€1.02M€1.14M▲
Land and buildings22€279k€281k▲
Plant, machinery and equipment23€28k€47k▲
Furniture and vehicles24€715k€809k▲
Financial fixed assets28€458k€458k=
Affiliated companies280/1€446k€446k=
Participating interests280€446k€446k=
Other financial fixed assets284/8€12k€12k▲
Amounts receivable and cash guarantees285/8€12k€12k▲
Current assets29/58€4.93M€3.70M▼
Stocks and contracts in progress3€617k€620k▲
Stocks30/36€617k€620k▲
Goods purchased for resale34€617k€620k▲
Amounts receivable within one year40/41€1.80M€1.73M▼
Trade receivables40€1.68M€1.68M▼
Other amounts receivable41€120k€58k▼
Current investments50/53€1.20M€300k▼
Other investments51/53€1.20M€300k▼
Cash at bank and in hand54/58€1.27M€1.01M▼
Deferred charges and accrued income490/1€42k€33k▼
Equity and liabilities
Total equity and liabilities10/49€6.41M€5.30M▼
Equity10/15€1.16M€129k▼
Contributions10/11€62k€62k=
Capital10€62k€62k=
Issued capital100€62k€62k=
Reserves13€133k€6k▼
Non-distributable reserves130/1€6k€6k=
Legal reserve130€6k€6k=
Distributable reserves133€127k-
Profit (loss) carried forward14€968k€61k▼
Provisions and deferred taxes16-€343k
Provisions for liabilities and charges160/5-€343k
Other liabilities and charges164/5-€343k
Amounts payable17/49€5.25M€4.82M▼
Amounts payable within one year42/48€5.24M€4.82M▼
Trade debts44€352k€471k▲
Suppliers440/4€352k€471k▲
Taxes, remuneration and social security45€1.39M€1.35M▼
Taxes450/3€283k€245k▼
Remuneration and social security454/9€1.11M€1.10M▼
Other amounts payable47/48€3.50M€3.00M▼
Accrued charges and deferred income492/3€5k€3k▼
Income statement
Code20232024
Operating income70/76A€11.43M€11.52M▲
Turnover70€10.17M€10.16M▼
Other operating income74€1.22M€1.34M▲
Non-recurring operating income76A€36k€23k▼
Operating charges60/66A€8.90M€9.35M▲
Goods for resale, raw materials and consumables60€1.03M€1.02M▼
Purchases600/8€1.14M€1.02M▼
Change in stocks: decrease (increase)609€-111k€-7k▲
Services and other goods61€1.67M€1.71M▲
Remuneration, social security and pensions62€5.88M€5.93M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€272k€307k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€19k€26k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8-€343k
Other operating charges640/8€21k€20k▼
Non-recurring operating charges66A€1k-
Operating profit (loss)9901€2.53M€2.17M▼
Financial income75/76B€2.41M€1.49M▼
Recurring financial income75€2.41M€1.49M▼
Income from financial fixed assets750€2.30M€1.40M▼
Income from current assets751€84k€70k▼
Other financial income752/9€21k€24k▲
Financial charges65/66B€9k€9k▼
Recurring financial charges65€9k€9k▼
Other financial charges652/9€9k€9k▼
Profit (loss) for the period before taxes9903€4.92M€3.65M▼
Income taxes67/77€697k€686k▼
Taxes670/3€698k€686k▼
Tax adjustments and reversals of tax provisions77€2k-
Profit (loss) for the period9904€4.23M€2.97M▼
Profit (loss) for the period to be appropriated9905€4.23M€2.97M▼
Appropriation of the result
Profit (loss) to be appropriated9906€4.47M€3.93M▼
Profit (loss) brought forward from the previous period14P€241k€968k▲
Transfer from equity791/2-€127k
From reserves792-€127k
Profit to be distributed694/7€3.50M€4.00M▲
Return on contributions (dividend)694€3.50M€4.00M▲
Social balance
Average headcount (FTE)908785.184.5▼