Balance sheet
Code20242025
Assets
Total assets20/58€16.30M€16.97M▲
Fixed assets21/28€1.71M€1.62M▼
Tangible fixed assets22/27€1.71M€1.62M▼
Land and buildings22€1.59M€1.51M▼
Plant, machinery and equipment23€63k€51k▼
Furniture and vehicles24€55k€52k▼
Financial fixed assets28€967€967=
Other financial fixed assets284/8€967€967=
Amounts receivable and cash guarantees285/8€967€967=
Current assets29/58€14.59M€15.35M▲
Stocks and contracts in progress3€3.90M€3.93M▲
Stocks30/36€3.43M€3.26M▼
Raw materials and consumables30/31€1.81M€1.80M▼
Work in progress32€1.30M€1.30M▲
Finished goods33€317k€163k▼
Contracts in progress37€472k€668k▲
Amounts receivable within one year40/41€4.24M€4.81M▲
Trade receivables40€4.18M€4.61M▲
Other amounts receivable41€52k€191k▲
Current investments50/53€5.70M€5.80M▲
Other investments51/53€5.70M€5.80M▲
Cash at bank and in hand54/58€632k€723k▲
Deferred charges and accrued income490/1€122k€92k▼
Equity and liabilities
Total equity and liabilities10/49€16.30M€16.97M▲
Equity10/15€5.66M€5.87M▲
Contributions10/11€250k€250k=
Capital10€250k€250k=
Issued capital100€250k€250k=
Reserves13€5.41M€5.62M▲
Non-distributable reserves130/1€25k€25k=
Legal reserve130€25k€25k=
Other1319€231€231=
Tax-exempt reserves132€7k€7k=
Distributable reserves133€5.38M€5.58M▲
Provisions and deferred taxes16€264k€309k▲
Provisions for liabilities and charges160/5€264k€309k▲
Other liabilities and charges164/5€264k€309k▲
Amounts payable17/49€10.37M€10.80M▲
Amounts payable within one year42/48€10.36M€10.79M▲
Trade debts44€1.50M€1.70M▲
Suppliers440/4€1.50M€1.70M▲
Advances received on contracts in progress46€3.90M€4.22M▲
Taxes, remuneration and social security45€1.37M€1.26M▼
Taxes450/3€733k€571k▼
Remuneration and social security454/9€638k€689k▲
Other amounts payable47/48€3.59M€3.61M▲
Accrued charges and deferred income492/3€11k€11k▼
Income statement
Code20242025
Operating income70/76A€18.43M€19.95M▲
Turnover70€18.78M€19.72M▲
Change in stocks of work in progress, finished goods and contracts in progress71€-534k€44k▲
Other operating income74€188k€182k▼
Operating charges60/66A€15.22M€16.61M▲
Goods for resale, raw materials and consumables60€7.20M€7.70M▲
Purchases600/8€6.87M€7.69M▲
Change in stocks: decrease (increase)609€336k€14k▼
Services and other goods61€3.35M€4.08M▲
Remuneration, social security and pensions62€4.54M€4.61M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€127k€121k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€-52k€45k▲
Other operating charges640/8€58k€50k▼
Operating profit (loss)9901€3.21M€3.34M▲
Financial income75/76B€153k€156k▲
Recurring financial income75€153k€156k▲
Income from current assets751€131k€137k▲
Other financial income752/9€21k€19k▼
Financial charges65/66B€25k€62k▲
Recurring financial charges65€25k€62k▲
Debt charges650€23k€20k▼
Other financial charges652/9€2k€42k▲
Profit (loss) for the period before taxes9903€3.34M€3.43M▲
Income taxes67/77€881k€936k▲
Taxes670/3€889k€936k▲
Tax adjustments and reversals of tax provisions77€8k-
Profit (loss) for the period9904€2.46M€2.50M▲
Profit (loss) for the period to be appropriated9905€2.46M€2.50M▲
Appropriation of the result
Profit (loss) to be appropriated9906€2.46M€2.50M▲
Transfer to equity691/2€2.46M€201k▼
To other reserves6921€2.46M€201k▼
Profit to be distributed694/7-€2.30M
Return on contributions (dividend)694-€2.30M
Social balance
Average headcount (FTE)908765.162.9▼