Balance sheet
Code20242025
Assets
Total assets20/58€9.56M€8.94M▼
Fixed assets21/28€2.61M€2.30M▼
Intangible fixed assets21€57k€29k▼
Tangible fixed assets22/27€2.55M€2.27M▼
Land and buildings22€1.65M€1.54M▼
Plant, machinery and equipment23€568k€485k▼
Furniture and vehicles24€331k€244k▼
Financial fixed assets28€3k€3k=
Other financial fixed assets284/8€3k€3k=
Amounts receivable and cash guarantees285/8€3k€3k=
Current assets29/58€6.95M€6.64M▼
Stocks and contracts in progress3€3.26M€3.09M▼
Stocks30/36€3.26M€3.09M▼
Raw materials and consumables30/31€2.67M€2.55M▼
Finished goods33€584k€545k▼
Amounts receivable within one year40/41€2.31M€1.72M▼
Trade receivables40€2.20M€1.63M▼
Other amounts receivable41€109k€94k▼
Cash at bank and in hand54/58€1.32M€1.74M▲
Deferred charges and accrued income490/1€71k€88k▲
Equity and liabilities
Total equity and liabilities10/49€9.56M€8.94M▼
Equity10/15€2.81M€1.93M▼
Contributions10/11€250k€250k=
Capital10€250k€250k=
Issued capital100€250k€250k=
Reserves13€2.56M€1.68M▼
Non-distributable reserves130/1€25k€25k=
Legal reserve130€25k€25k=
Tax-exempt reserves132€84k€84k=
Distributable reserves133€2.45M€1.57M▼
Investment grants15€326€326=
Provisions and deferred taxes16€109€109=
Provisions for liabilities and charges160/5€0-
Pensions and similar obligations160€0-
Deferred taxes168€109€109=
Amounts payable17/49€6.75M€7.00M▲
Amounts payable after more than one year17€2.19M€2.19M=
Other amounts payable178/9€2.19M€2.19M=
Amounts payable within one year42/48€4.54M€4.80M▲
Trade debts44€2.93M€3.30M▲
Suppliers440/4€2.93M€3.30M▲
Advances received on contracts in progress46€63k€38k▼
Taxes, remuneration and social security45€939k€789k▼
Taxes450/3€146k€18k▼
Remuneration and social security454/9€792k€771k▼
Other amounts payable47/48€607k€671k▲
Accrued charges and deferred income492/3€22k€18k▼
Income statement
Code20242025
Operating income70/76A€19.96M€20.51M▲
Turnover70€19.14M€19.89M▲
Change in stocks of work in progress, finished goods and contracts in progress71€93k€-39k▼
Other operating income74€526k€518k▼
Non-recurring operating income76A€200k€143k▼
Operating charges60/66A€20.34M€21.29M▲
Goods for resale, raw materials and consumables60€7.86M€8.21M▲
Purchases600/8€8.20M€8.08M▼
Change in stocks: decrease (increase)609€-340k€127k▲
Services and other goods61€6.23M€6.40M▲
Remuneration, social security and pensions62€5.71M€6.12M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€483k€492k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€13k€0▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€-24k€0▲
Other operating charges640/8€65k€67k▲
Non-recurring operating charges66A€9k€2k▼
Operating profit (loss)9901€-385k€-775k▼
Financial income75/76B€97k€109k▲
Recurring financial income75€97k€109k▲
Other financial income752/9€97k€109k▲
Financial charges65/66B€203k€203k=
Recurring financial charges65€203k€203k=
Debt charges650€55k€55k=
Other financial charges652/9€148k€148k▲
Profit (loss) for the period before taxes9903€-491k€-869k▼
Income taxes67/77€2k€3k▲
Taxes670/3€3k€3k=
Tax adjustments and reversals of tax provisions77€660€25▼
Profit (loss) for the period9904€-494k€-872k▼
Profit (loss) for the period to be appropriated9905€-494k€-872k▼
Appropriation of the result
Profit (loss) to be appropriated9906€-494k€-872k▼
Transfer from equity791/2€494k€872k▲
From reserves792€494k€872k▲
Social balance
Average headcount (FTE)908787.785.8▼