Balance sheet
Code20232024
Assets
Total assets20/58€6.70M€9.08M▲
Fixed assets21/28€1.13M€1.45M▲
Intangible fixed assets21€63k€64k▲
Tangible fixed assets22/27€971k€1.29M▲
Land and buildings22€564k€829k▲
Plant, machinery and equipment23€123k€134k▲
Furniture and vehicles24€35k€108k▲
Other tangible fixed assets26€249k€215k▼
Financial fixed assets28€94k€103k▲
Other financial fixed assets284/8€94k€103k▲
Amounts receivable and cash guarantees285/8€94k€103k▲
Current assets29/58€5.57M€7.63M▲
Stocks and contracts in progress3€2.73M€4.10M▲
Stocks30/36€2.73M€4.10M▲
Goods purchased for resale34€2.73M€4.10M▲
Amounts receivable within one year40/41€1.68M€2.35M▲
Trade receivables40€1.68M€1.81M▲
Other amounts receivable41-€547k
Current investments50/53€400k-
Other investments51/53€400k-
Cash at bank and in hand54/58€714k€1.14M▲
Deferred charges and accrued income490/1€43k€38k▼
Equity and liabilities
Total equity and liabilities10/49€6.70M€9.08M▲
Equity10/15€5.46M€6.04M▲
Contributions10/11€1.80M€1.80M=
Capital10€1.80M€1.80M=
Issued capital100€1.80M€1.80M=
Reserves13€3.58M€4.18M▲
Non-distributable reserves130/1€180k€180k=
Legal reserve130€180k€180k=
Tax-exempt reserves132€760k€667k▼
Distributable reserves133€2.64M€3.33M▲
Profit (loss) carried forward14€14k€5k▼
Investment grants15€63k€53k▼
Provisions and deferred taxes16€23k€18k▼
Deferred taxes168€23k€18k▼
Amounts payable17/49€1.22M€3.03M▲
Amounts payable within one year42/48€794k€2.76M▲
Current portion of amounts payable after more than one year42-€800k
Trade debts44€677k€1.50M▲
Suppliers440/4€677k€1.33M▲
Bills of exchange payable441-€169k
Advances received on contracts in progress46€33k€28k▼
Taxes, remuneration and social security45€84k€44k▼
Taxes450/3€35k€240▼
Remuneration and social security454/9€50k€43k▼
Other amounts payable47/48-€395k
Accrued charges and deferred income492/3€425k€263k▼
Income statement
Code20232024
Operating income70/76A€19.47M€22.96M▲
Turnover70€17.28M€20.53M▲
Other operating income74€2.18M€2.42M▲
Non-recurring operating income76A€130€9k▲
Operating charges60/66A€18.61M€22.22M▲
Goods for resale, raw materials and consumables60€13.63M€17.03M▲
Purchases600/8€12.81M€18.40M▲
Change in stocks: decrease (increase)609€822k€-1.37M▼
Services and other goods61€2.19M€2.33M▲
Remuneration, social security and pensions62€443k€449k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€205k€227k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€2k€-411▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€-245k-
Other operating charges640/8€2.38M€2.19M▼
Non-recurring operating charges66A€2k-
Operating profit (loss)9901€855k€742k▼
Financial income75/76B€89k€103k▲
Recurring financial income75€89k€103k▲
Income from financial fixed assets750€10k€16k▲
Income from current assets751€4k€578▼
Other financial income752/9€75k€87k▲
Financial charges65/66B€31k€30k▼
Recurring financial charges65€31k€30k▼
Other financial charges652/9€31k€30k▼
Profit (loss) for the period before taxes9903€914k€815k▼
Transfer from deferred taxes780€5k€5k=
Income taxes67/77€236k€150k▼
Taxes670/3€236k€210k▼
Tax adjustments and reversals of tax provisions77-€60k
Profit (loss) for the period9904€683k€670k▼
Transfer from tax-exempt reserves789€9k€9k=
Transfer to tax-exempt reserves689€307k€295k▼
Profit (loss) for the period to be appropriated9905€384k€384k=
Appropriation of the result
Profit (loss) to be appropriated9906€394k€398k▲
Profit (loss) brought forward from the previous period14P€9k€14k▲
Transfer to equity691/2€380k€308k▼
To other reserves6921€380k€308k▼
Profit to be distributed694/7-€85k
Return on contributions (dividend)694-€85k
Social balance
Average headcount (FTE)90877.27.1▼