Balance sheet
Code20242025
Assets
Total assets20/58€24.49M€26.84M▲
Fixed assets21/28€1.94M€1.92M▼
Intangible fixed assets21€1.84M€1.83M▼
Tangible fixed assets22/27€98k€93k▼
Plant, machinery and equipment23€46k€11k▼
Furniture and vehicles24€9k€47k▲
Other tangible fixed assets26€43k€36k▼
Financial fixed assets28-€1k
Other financial fixed assets284/8-€1k
Amounts receivable and cash guarantees285/8-€1k
Current assets29/58€22.56M€24.92M▲
Amounts receivable after more than one year29€7.31M€7.96M▲
Other amounts receivable291€7.31M€7.96M▲
Stocks and contracts in progress3€3.03M€2.89M▼
Stocks30/36€3.03M€2.89M▼
Goods purchased for resale34€3.03M€2.89M▼
Amounts receivable within one year40/41€10.56M€13.37M▲
Trade receivables40€7.54M€9.76M▲
Other amounts receivable41€3.02M€3.61M▲
Cash at bank and in hand54/58€1.43M€490k▼
Deferred charges and accrued income490/1€225k€207k▼
Equity and liabilities
Total equity and liabilities10/49€24.49M€26.84M▲
Equity10/15€9.96M€10.29M▲
Contributions10/11€147k€147k=
Capital10€147k€147k=
Issued capital100€147k€147k=
Reserves13€5.48M€5.48M=
Non-distributable reserves130/1€15k€15k=
Legal reserve130€15k€15k=
Distributable reserves133€5.47M€5.47M=
Profit (loss) carried forward14€4.32M€4.66M▲
Amounts payable17/49€14.54M€16.56M▲
Amounts payable after more than one year17€3k-
Financial debts170/4€3k-
Credit institutions173€3k-
Amounts payable within one year42/48€14.29M€16.47M▲
Current portion of amounts payable after more than one year42€87k€3k▼
Financial debts43€8.36M€8.46M▲
Credit institutions430/8€8.36M€8.46M▲
Trade debts44€5.21M€7.08M▲
Suppliers440/4€5.21M€7.08M▲
Advances received on contracts in progress46€288k-
Taxes, remuneration and social security45€346k€283k▼
Taxes450/3€145k€86k▼
Remuneration and social security454/9€201k€196k▼
Other amounts payable47/48€1k€649k▲
Accrued charges and deferred income492/3€240k€87k▼
Income statement
Code20242025
Operating income70/76A€40.91M€51.40M▲
Turnover70€39.72M€50.53M▲
Other operating income74€1.19M€871k▼
Non-recurring operating income76A€4k-
Operating charges60/66A€40.87M€50.63M▲
Goods for resale, raw materials and consumables60€35.33M€44.45M▲
Purchases600/8€35.75M€44.31M▲
Change in stocks: decrease (increase)609€-429k€139k▲
Services and other goods61€2.62M€2.81M▲
Remuneration, social security and pensions62€2.27M€2.13M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€604k€635k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-6k€543k▲
Other operating charges640/8€55k€64k▲
Operating profit (loss)9901€42k€770k▲
Financial income75/76B€863k€788k▼
Recurring financial income75€863k€788k▼
Income from current assets751€418k€371k▼
Other financial income752/9€445k€416k▼
Financial charges65/66B€873k€1.20M▲
Recurring financial charges65€873k€1.20M▲
Debt charges650€775k€580k▼
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651-€545k
Other financial charges652/9€98k€80k▼
Profit (loss) for the period before taxes9903€33k€352k▲
Income taxes67/77€7k€22k▲
Taxes670/3€11k€22k▲
Tax adjustments and reversals of tax provisions77€4k-
Profit (loss) for the period9904€26k€331k▲
Profit (loss) for the period to be appropriated9905€26k€331k▲
Appropriation of the result
Profit (loss) to be appropriated9906€4.32M€4.66M▲
Profit (loss) brought forward from the previous period14P€4.30M€4.32M▲
Social balance
Average headcount (FTE)908722.620.2▼