Balance sheet
Code20242025
Assets
Total assets20/58€16.13M€10.35M▼
Fixed assets21/28€662k€648k▼
Intangible fixed assets21€17k€11k▼
Tangible fixed assets22/27€646k€637k▼
Land and buildings22€374k€380k▲
Plant, machinery and equipment23€99k€61k▼
Furniture and vehicles24€173k€132k▼
Assets under construction and advance payments27-€65k
Current assets29/58€15.47M€9.70M▼
Amounts receivable after more than one year29€571k€571k=
Other amounts receivable291€571k€571k=
Stocks and contracts in progress3€2.75M€2.94M▲
Stocks30/36€2.75M€2.94M▲
Raw materials and consumables30/31€128k€93k▼
Goods purchased for resale34€2.62M€2.84M▲
Amounts receivable within one year40/41€2.65M€2.63M▼
Trade receivables40€2.60M€2.47M▼
Other amounts receivable41€48k€162k▲
Current investments50/53€0€428k▲
Other investments51/53€0€428k▲
Cash at bank and in hand54/58€9.48M€3.09M▼
Deferred charges and accrued income490/1€22k€41k▲
Equity and liabilities
Total equity and liabilities10/49€16.13M€10.35M▼
Equity10/15€12.32M€7.05M▼
Contributions10/11€74k€74k=
Capital10€74k€74k=
Issued capital100€74k€74k=
Reserves13€12.25M€6.98M▼
Non-distributable reserves130/1€7k€7k=
Legal reserve130€7k€7k=
Tax-exempt reserves132€3.54M€3.54M=
Distributable reserves133€8.70M€3.43M▼
Investment grants15€0-
Amounts payable17/49€3.81M€3.30M▼
Amounts payable after more than one year17€1.27M€961k▼
Financial debts170/4€1.27M€961k▼
Credit institutions173€1.27M€961k▼
Amounts payable within one year42/48€2.49M€2.34M▼
Current portion of amounts payable after more than one year42€301k€305k▲
Trade debts44€1.50M€1.43M▼
Suppliers440/4€1.50M€1.43M▼
Taxes, remuneration and social security45€156k€107k▼
Taxes450/3€48k€18k▼
Remuneration and social security454/9€108k€89k▼
Other amounts payable47/48€534k€493k▼
Accrued charges and deferred income492/3€54k€0▼
Income statement
Code20242025
Operating income70/76A€13.48M€13.71M▲
Turnover70€13.47M€13.65M▲
Other operating income74€16k€62k▲
Operating charges60/66A€11.93M€12.44M▲
Goods for resale, raw materials and consumables60€6.96M€7.42M▲
Purchases600/8€6.50M€7.57M▲
Change in stocks: decrease (increase)609€463k€-151k▼
Services and other goods61€3.85M€4.12M▲
Remuneration, social security and pensions62€697k€773k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€179k€136k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€127k€-37k▼
Other operating charges640/8€54k€26k▼
Non-recurring operating charges66A€55k€0▼
Operating profit (loss)9901€1.56M€1.27M▼
Financial income75/76B€204k€243k▲
Recurring financial income75€204k€243k▲
Income from current assets751€143k€31k▼
Other financial income752/9€60k€211k▲
Financial charges65/66B€54k€522k▲
Recurring financial charges65€54k€522k▲
Debt charges650€27k€22k▼
Other financial charges652/9€27k€500k▲
Profit (loss) for the period before taxes9903€1.71M€993k▼
Income taxes67/77€-667k€260k▲
Taxes670/3€436k€261k▼
Tax adjustments and reversals of tax provisions77€1.10M€112▼
Profit (loss) for the period9904€2.37M€733k▼
Profit (loss) for the period to be appropriated9905€2.37M€733k▼
Appropriation of the result
Profit (loss) to be appropriated9906€2.37M€733k▼
Transfer from equity791/2-€6.00M
From reserves792-€6.00M
Transfer to equity691/2€2.37M€733k▼
To other reserves6921€2.37M€733k▼
Profit to be distributed694/7-€6.00M
Return on contributions (dividend)694-€6.00M
Social balance
Average headcount (FTE)908710.911.5▲