Balance sheet
Code20242025
Assets
Total assets20/58€34.29M€38.77M▲
Fixed assets21/28€4.73M€4.58M▼
Intangible fixed assets21€190k€274k▲
Tangible fixed assets22/27€4.44M€4.15M▼
Plant, machinery and equipment23€3.01M€2.58M▼
Furniture and vehicles24€457k€716k▲
Leasing and similar rights25€879k€675k▼
Other tangible fixed assets26€98k€183k▲
Financial fixed assets28€103k€151k▲
Affiliated companies280/1-€48k
Amounts receivable281-€48k
Other financial fixed assets284/8€103k€103k▼
Shares284€50k€50k=
Amounts receivable and cash guarantees285/8€53k€53k▼
Current assets29/58€29.55M€34.20M▲
Stocks and contracts in progress3€11.24M€15.28M▲
Stocks30/36€11.24M€15.28M▲
Raw materials and consumables30/31€5.12M€5.72M▲
Work in progress32€271k€771k▲
Finished goods33€5.86M€8.79M▲
Goods purchased for resale34-€2k
Amounts receivable within one year40/41€16.39M€17.28M▲
Trade receivables40€15.50M€16.33M▲
Other amounts receivable41€891k€957k▲
Cash at bank and in hand54/58€1.29M€1.38M▲
Deferred charges and accrued income490/1€627k€258k▼
Equity and liabilities
Total equity and liabilities10/49€34.29M€38.77M▲
Equity10/15€14.07M€11.96M▼
Contributions10/11€1.50M€1.50M=
Capital10€1.50M€1.50M=
Issued capital100€1.50M€1.50M=
Reserves13€12.54M€10.43M▼
Non-distributable reserves130/1€150k€150k=
Legal reserve130€150k€150k=
Tax-exempt reserves132€2.44M€674k▼
Distributable reserves133€9.95M€9.61M▼
Profit (loss) carried forward14-€0
Investment grants15€30k€24k▼
Provisions and deferred taxes16€6k€3k▼
Deferred taxes168€6k€3k▼
Amounts payable17/49€20.21M€26.81M▲
Amounts payable after more than one year17€2.16M€1.55M▼
Financial debts170/4€2.16M€1.55M▼
Subordinated loans170€500k€500k=
Leasing and similar obligations172€79k€36k▼
Credit institutions173€1.58M€1.01M▼
Amounts payable within one year42/48€17.79M€24.87M▲
Current portion of amounts payable after more than one year42€1.52M€1.56M▲
Financial debts43€7.00M€12.00M▲
Credit institutions430/8€7.00M€12.00M▲
Trade debts44€7.73M€9.81M▲
Suppliers440/4€7.73M€9.81M▲
Taxes, remuneration and social security45€1.53M€1.50M▼
Taxes450/3€79k€18k▼
Remuneration and social security454/9€1.45M€1.48M▲
Other amounts payable47/48€3k€4k▲
Accrued charges and deferred income492/3€262k€391k▲
Income statement
Code20242025
Operating income70/76A€108.76M€119.09M▲
Turnover70€104.48M€114.06M▲
Change in stocks of work in progress, finished goods and contracts in progress71€1.24M€3.48M▲
Other operating income74€3.03M€1.05M▼
Non-recurring operating income76A€1k€505k▲
Operating charges60/66A€103.12M€118.30M▲
Goods for resale, raw materials and consumables60€80.54M€95.17M▲
Purchases600/8€80.38M€95.77M▲
Change in stocks: decrease (increase)609€167k€-600k▼
Services and other goods61€9.20M€10.17M▲
Remuneration, social security and pensions62€11.80M€11.39M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€1.52M€1.49M▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4-€47k
Other operating charges640/8€39k€30k▼
Non-recurring operating charges66A€24k-
Operating profit (loss)9901€5.63M€795k▼
Financial income75/76B€766k€738k▼
Recurring financial income75€766k€738k▼
Income from current assets751€2k€1k▼
Other financial income752/9€763k€736k▼
Financial charges65/66B€938k€1.38M▲
Recurring financial charges65€938k€1.38M▲
Debt charges650€515k€963k▲
Other financial charges652/9€424k€415k▼
Profit (loss) for the period before taxes9903€5.46M€155k▼
Transfer from deferred taxes780€3k€3k=
Income taxes67/77€1.31M€102k▼
Taxes670/3€1.31M€102k▼
Profit (loss) for the period9904€4.16M€56k▼
Transfer from tax-exempt reserves789€47k€131k▲
Transfer to tax-exempt reserves689€79k-
Profit (loss) for the period to be appropriated9905€4.13M€187k▼
Appropriation of the result
Profit (loss) to be appropriated9906€4.13M€187k▼
Transfer from equity791/2€6.20M€2.16M▼
From reserves792€6.20M€2.16M▼
Transfer to equity691/2€4.13M€187k▼
To other reserves6921€4.13M€187k▼
Profit to be distributed694/7€6.20M€2.16M▼
Return on contributions (dividend)694€6.20M€2.16M▼
Social balance
Average headcount (FTE)9087163.4160.2▼