Balance sheet
Code20242025
Assets
Total assets20/58€3.65M€4.88M▲
Fixed assets21/28€875k€774k▼
Tangible fixed assets22/27€489k€388k▼
Plant, machinery and equipment23€170k€116k▼
Furniture and vehicles24€154k€95k▼
Leasing and similar rights25-€32k
Other tangible fixed assets26€164k€144k▼
Financial fixed assets28€386k€386k=
Affiliated companies280/1€385k-
Participating interests280€385k-
Other financial fixed assets284/8€1k-
Amounts receivable and cash guarantees285/8€1k-
Current assets29/58€2.78M€4.10M▲
Stocks and contracts in progress3€462k€822k▲
Stocks30/36€462k€822k▲
Goods purchased for resale34€462k-
Amounts receivable within one year40/41€2.00M€2.77M▲
Trade receivables40€1.92M€2.64M▲
Other amounts receivable41€79k€129k▲
Cash at bank and in hand54/58€307k€498k▲
Deferred charges and accrued income490/1€13k€15k▲
Equity and liabilities
Total equity and liabilities10/49€3.65M€4.88M▲
Equity10/15€1.22M€1.47M▲
Contributions10/11€62k€62k=
Capital10€62k€62k=
Issued capital100€62k€62k=
Reserves13€742k€742k=
Non-distributable reserves130/1€6k€6k=
Legal reserve130€6k€6k=
Distributable reserves133€736k€736k=
Profit (loss) carried forward14€413k€668k▲
Amounts payable17/49€2.44M€3.41M▲
Amounts payable after more than one year17€88k€92k▲
Financial debts170/4€88k€92k▲
Credit institutions173€88k-
Amounts payable within one year42/48€2.35M€3.30M▲
Current portion of amounts payable after more than one year42€158k€27k▼
Financial debts43-€430k
Credit institutions430/8-€430k
Trade debts44€646k€1.30M▲
Suppliers440/4€646k€1.30M▲
Taxes, remuneration and social security45€191k€198k▲
Taxes450/3€132k€172k▲
Remuneration and social security454/9€59k€26k▼
Other amounts payable47/48€1.35M€1.35M▼
Accrued charges and deferred income492/3-€9k
Income statement
Code20242025
Operating income70/76A€10.65M-
Turnover70€9.94M-
Other operating income74€715k-
Operating charges60/66A€9.64M-
Goods for resale, raw materials and consumables60€6.18M-
Purchases600/8€6.36M-
Change in stocks: decrease (increase)609€-182k-
Services and other goods61€2.07M-
Remuneration, social security and pensions62€1.12M€1.19M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€183k€142k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-7k€-16k▼
Other operating charges640/8€102k€93k▼
Non-recurring operating charges66A€4k€2k▼
Gross operating margin9900-€2.00M
Operating profit (loss)9901€1.01M€597k▼
Financial income75/76B€228k€210k▼
Recurring financial income75€228k€210k▼
Income from financial fixed assets750€150k-
Income from current assets751€12-
Other financial income752/9€78k-
Financial charges65/66B€21k€24k▲
Recurring financial charges65€21k€24k▲
Debt charges650€14k-
Other financial charges652/9€7k-
Profit (loss) for the period before taxes9903€1.21M€782k▼
Income taxes67/77€275k€177k▼
Taxes670/3€275k-
Profit (loss) for the period9904€938k€605k▼
Profit (loss) for the period to be appropriated9905€938k€605k▼
Appropriation of the result
Profit (loss) to be appropriated9906€1.31M€1.02M▼
Profit (loss) brought forward from the previous period14P€374k€413k▲
Profit to be distributed694/7€900k€350k▼
Return on contributions (dividend)694€900k€350k▼
Social balance
Average headcount (FTE)908713.314.4▲