Balance sheet
Code20242025
Assets
Total assets20/58€18.69M€24.33M▲
Fixed assets21/28€8.12M€11.64M▲
Intangible fixed assets21€18k€13k▼
Tangible fixed assets22/27€1.07M€4.98M▲
Plant, machinery and equipment23€383k€3.19M▲
Furniture and vehicles24€14k€51k▲
Leasing and similar rights25€541k€732k▲
Other tangible fixed assets26€14k€15k▲
Assets under construction and advance payments27€114k€992k▲
Financial fixed assets28€7.03M€6.64M▼
Affiliated companies280/1€7.03M€6.64M▼
Amounts receivable281€7.03M€6.64M▼
Current assets29/58€10.57M€12.69M▲
Stocks and contracts in progress3€1.41M€2.20M▲
Stocks30/36€1.41M€2.20M▲
Raw materials and consumables30/31€362k€674k▲
Work in progress32€42k€149k▲
Finished goods33€789k€1.11M▲
Goods purchased for resale34€214k€262k▲
Amounts receivable within one year40/41€3.58M€6.70M▲
Trade receivables40€3.58M€6.54M▲
Other amounts receivable41€522€162k▲
Current investments50/53€4.00M-
Other investments51/53€4.00M-
Cash at bank and in hand54/58€1.24M€3.43M▲
Deferred charges and accrued income490/1€342k€364k▲
Equity and liabilities
Total equity and liabilities10/49€18.69M€24.33M▲
Equity10/15€14.94M€15.05M▲
Contributions10/11€521k€521k=
Capital10€521k€521k=
Issued capital100€521k€521k=
Reserves13€2.10M€2.10M=
Non-distributable reserves130/1€75k€75k=
Legal reserve130€52k€52k=
Other1319€23k€23k=
Tax-exempt reserves132€21k€21k=
Distributable reserves133€2.00M€2.00M=
Profit (loss) carried forward14€12.32M€12.44M▲
Provisions and deferred taxes16€400k€400k=
Provisions for liabilities and charges160/5€400k€400k=
Other liabilities and charges164/5€400k€400k=
Amounts payable17/49€3.35M€8.88M▲
Amounts payable after more than one year17€665k€632k▼
Financial debts170/4€665k€632k▼
Leasing and similar obligations172€461k€487k▲
Credit institutions173€204k€145k▼
Amounts payable within one year42/48€2.68M€8.24M▲
Current portion of amounts payable after more than one year42€406k€491k▲
Trade debts44€672k€3.10M▲
Suppliers440/4€672k€3.10M▲
Advances received on contracts in progress46€37k€44k▲
Taxes, remuneration and social security45€962k€1.76M▲
Taxes450/3€386k€955k▲
Remuneration and social security454/9€576k€808k▲
Other amounts payable47/48€600k€2.84M▲
Accrued charges and deferred income492/3€5k€5k▼
Income statement
Code20242025
Operating income70/76A€26.96M€29.67M▲
Turnover70€26.87M€29.05M▲
Change in stocks of work in progress, finished goods and contracts in progress71€-38k€421k▲
Other operating income74€135k€154k▲
Non-recurring operating income76A-€40k
Operating charges60/66A€22.88M€26.33M▲
Goods for resale, raw materials and consumables60€12.54M€14.50M▲
Purchases600/8€12.53M€14.75M▲
Change in stocks: decrease (increase)609€13k€-252k▼
Services and other goods61€5.41M€5.96M▲
Remuneration, social security and pensions62€4.45M€4.93M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€417k€672k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€40k€220k▲
Other operating charges640/8€21k€38k▲
Operating profit (loss)9901€4.08M€3.34M▼
Financial income75/76B€722k€705k▼
Recurring financial income75€722k€705k▼
Income from financial fixed assets750€282k€209k▼
Income from current assets751€70k€99k▲
Other financial income752/9€371k€397k▲
Financial charges65/66B€214k€198k▼
Recurring financial charges65€214k€198k▼
Debt charges650€114k€101k▼
Other financial charges652/9€100k€97k▼
Profit (loss) for the period before taxes9903€4.59M€3.85M▼
Income taxes67/77€1.12M€893k▼
Taxes670/3€1.12M€928k▼
Tax adjustments and reversals of tax provisions77€235€35k▲
Profit (loss) for the period9904€3.47M€2.96M▼
Profit (loss) for the period to be appropriated9905€3.47M€2.96M▼
Appropriation of the result
Profit (loss) to be appropriated9906€15.92M€15.28M▼
Profit (loss) brought forward from the previous period14P€12.45M€12.32M▼
Profit to be distributed694/7€3.60M€2.84M▼
Return on contributions (dividend)694€3.35M€2.57M▼
Directors or managers695€250k€275k▲
Social balance
Average headcount (FTE)908769.281.6▲