Balance sheet
Code20232024
Assets
Total assets20/58€33.27M€36.24M▲
Fixed assets21/28€2.80M€3.19M▲
Intangible fixed assets21€44k€27k▼
Tangible fixed assets22/27€2.75M€3.16M▲
Land and buildings22€822k€975k▲
Plant, machinery and equipment23€1.10M€1.36M▲
Assets under construction and advance payments27€825k€825k▼
Financial fixed assets28€4k€4k=
Other financial fixed assets284/8€4k€4k=
Amounts receivable and cash guarantees285/8€4k€4k=
Current assets29/58€30.47M€33.05M▲
Amounts receivable after more than one year29€21.91M€22.41M▲
Other amounts receivable291€21.91M€22.41M▲
Stocks and contracts in progress3€2.65M€2.55M▼
Stocks30/36€2.65M€2.55M▼
Raw materials and consumables30/31€1.76M€1.69M▼
Finished goods33€888k€868k▼
Amounts receivable within one year40/41€5.25M€7.75M▲
Trade receivables40€3.04M€2.48M▼
Other amounts receivable41€2.21M€5.27M▲
Cash at bank and in hand54/58€518k€118k▼
Deferred charges and accrued income490/1€148k€223k▲
Equity and liabilities
Total equity and liabilities10/49€33.27M€36.24M▲
Equity10/15€26.78M€30.52M▲
Contributions10/11€28.07M€28.07M=
Capital10€240k€240k=
Issued capital100€240k€240k=
Outside capital11€27.83M€27.83M=
Share premium1100/10€27.83M€27.83M=
Reserves13€6.17M€6.17M=
Non-distributable reserves130/1€212k€212k=
Legal reserve130€212k€212k=
Distributable reserves133€5.95M€5.95M=
Profit (loss) carried forward14€-7.45M€-3.71M▲
Provisions and deferred taxes16€163k€127k▼
Provisions for liabilities and charges160/5€163k€127k▼
Pensions and similar obligations160€7k-
Major repairs and maintenance162€157k€127k▼
Amounts payable17/49€6.33M€5.59M▼
Amounts payable within one year42/48€6.33M€5.59M▼
Current portion of amounts payable after more than one year42€66k-
Trade debts44€4.32M€3.28M▼
Suppliers440/4€4.32M€3.28M▼
Taxes, remuneration and social security45€1.95M€2.32M▲
Taxes450/3€359k€880k▲
Remuneration and social security454/9€1.59M€1.44M▼
Income statement
Code20232024
Operating income70/76A€33.89M€28.95M▼
Turnover70€30.77M€28.61M▼
Change in stocks of work in progress, finished goods and contracts in progress71€-107k€-133k▼
Other operating income74€345k€468k▲
Non-recurring operating income76A€2.89M€580▼
Operating charges60/66A€27.47M€25.65M▼
Goods for resale, raw materials and consumables60€11.70M€10.38M▼
Purchases600/8€11.76M€10.31M▼
Change in stocks: decrease (increase)609€-65k€65k▲
Services and other goods61€6.62M€6.38M▼
Remuneration, social security and pensions62€8.47M€8.32M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€344k€485k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€179k€-190k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€-50k€-37k▲
Other operating charges640/8€207k€306k▲
Non-recurring operating charges66A€884€11k▲
Operating profit (loss)9901€6.41M€3.29M▼
Financial income75/76B€616k€1.39M▲
Recurring financial income75€616k€1.39M▲
Other financial income752/9€616k€1.39M▲
Financial charges65/66B€463k€446k▼
Recurring financial charges65€463k€446k▼
Debt charges650€4k€2k▼
Other financial charges652/9€459k€443k▼
Profit (loss) for the period before taxes9903€6.57M€4.24M▼
Income taxes67/77€227k€496k▲
Taxes670/3€227k€496k▲
Profit (loss) for the period9904€6.34M€3.74M▼
Profit (loss) for the period to be appropriated9905€6.34M€3.74M▼
Appropriation of the result
Profit (loss) to be appropriated9906€-7.45M€-3.71M▲
Profit (loss) brought forward from the previous period14P€-13.79M€-7.45M▲
Social balance
Average headcount (FTE)9087129.1124.8▼