Balance sheet
Code20242025
Assets
Total assets20/58€6.57M€7.54M▲
Fixed assets21/28€1.12M€1.39M▲
Tangible fixed assets22/27€310k€282k▼
Land and buildings22€187k€177k▼
Plant, machinery and equipment23€1k€18▼
Furniture and vehicles24€68k€51k▼
Assets under construction and advance payments27€54k€54k=
Financial fixed assets28€809k€1.11M▲
Other financial fixed assets284/8€809k€1.11M▲
Amounts receivable and cash guarantees285/8€809k€1.11M▲
Current assets29/58€5.45M€6.14M▲
Stocks and contracts in progress3€1.50M€1.80M▲
Stocks30/36€1.50M€1.80M▲
Raw materials and consumables30/31-€170k
Work in progress32€153k€234k▲
Finished goods33-€32k
Goods purchased for resale34€1.34M€1.36M▲
Amounts receivable within one year40/41€3.08M€3.32M▲
Trade receivables40€2.42M€2.17M▼
Other amounts receivable41€652k€1.15M▲
Cash at bank and in hand54/58€879k€1.02M▲
Deferred charges and accrued income490/1€845€407▼
Equity and liabilities
Total equity and liabilities10/49€6.57M€7.54M▲
Equity10/15€5.20M€5.58M▲
Contributions10/11€62k€62k=
Capital10€62k€62k=
Issued capital100€62k€62k=
Reserves13€5.12M€5.51M▲
Non-distributable reserves130/1€6k€6k=
Legal reserve130€6k€6k=
Tax-exempt reserves132€19k€19k=
Distributable reserves133€5.09M€5.48M▲
Investment grants15€17k€17k=
Amounts payable17/49€1.37M€1.95M▲
Amounts payable within one year42/48€1.37M€1.94M▲
Trade debts44€946k€1.22M▲
Suppliers440/4€946k€1.22M▲
Advances received on contracts in progress46€17k€68k▲
Taxes, remuneration and social security45€409k€646k▲
Taxes450/3€201k€400k▲
Remuneration and social security454/9€208k€246k▲
Accrued charges and deferred income492/3€210€15k▲
Income statement
Code20242025
Operating income70/76A€11.28M€12.06M▲
Turnover70€11.54M€11.88M▲
Change in stocks of work in progress, finished goods and contracts in progress71€-357k€113k▲
Other operating income74€92k€63k▼
Non-recurring operating income76A€4k-
Operating charges60/66A€10.55M€11.56M▲
Goods for resale, raw materials and consumables60€7.07M€8.24M▲
Purchases600/8€7.00M€8.43M▲
Change in stocks: decrease (increase)609€65k€-189k▼
Services and other goods61€874k€1.31M▲
Remuneration, social security and pensions62€2.00M€1.85M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€136k€32k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€439k€102k▼
Other operating charges640/8€23k€19k▼
Non-recurring operating charges66A€12k€1▼
Operating profit (loss)9901€722k€494k▼
Financial income75/76B€25k€62k▲
Recurring financial income75€25k€62k▲
Income from financial fixed assets750€15k€34k▲
Other financial income752/9€10k€28k▲
Financial charges65/66B€18k€19k▲
Recurring financial charges65€16k€19k▲
Debt charges650€2k-
Other financial charges652/9€13k€19k▲
Non-recurring financial charges66B€3k-
Profit (loss) for the period before taxes9903€729k€537k▼
Income taxes67/77€216k€149k▼
Taxes670/3€222k€149k▼
Tax adjustments and reversals of tax provisions77€5k-
Profit (loss) for the period9904€513k€387k▼
Profit (loss) for the period to be appropriated9905€513k€387k▼
Appropriation of the result
Profit (loss) to be appropriated9906€513k€387k▼
Transfer to equity691/2€513k€387k▼
To other reserves6921€513k€387k▼
Social balance
Average headcount (FTE)908723.221.1▼