Balance sheet
Code20242025
Assets
Total assets20/58€30.18M€27.23M▼
Fixed assets21/28€1.42M€1.54M▲
Intangible fixed assets21€912k€1.20M▲
Tangible fixed assets22/27€489k€324k▼
Land and buildings22€77k€57k▼
Plant, machinery and equipment23€228k€161k▼
Furniture and vehicles24€183k€105k▼
Financial fixed assets28€17k€17k=
Affiliated companies280/1€1€1=
Participating interests280€1€1=
Other financial fixed assets284/8€17k€17k=
Amounts receivable and cash guarantees285/8€17k€17k=
Current assets29/58€28.76M€25.70M▼
Amounts receivable after more than one year29€3.21M€505k▼
Other amounts receivable291€3.21M€505k▼
Stocks and contracts in progress3€17.63M€13.93M▼
Stocks30/36€17.63M€13.93M▼
Goods purchased for resale34€15.87M€13.38M▼
Advance payments36€1.76M€552k▼
Amounts receivable within one year40/41€7.01M€10.62M▲
Trade receivables40€6.73M€6.94M▲
Other amounts receivable41€284k€3.68M▲
Cash at bank and in hand54/58€224k€145k▼
Deferred charges and accrued income490/1€688k€494k▼
Equity and liabilities
Total equity and liabilities10/49€30.18M€27.23M▼
Equity10/15€13.55M€11.42M▼
Contributions10/11€485k€485k=
Capital10€485k€485k=
Issued capital100€485k€485k=
Reserves13€4.97M€4.97M=
Non-distributable reserves130/1€48k€48k=
Legal reserve130€48k€48k=
Tax-exempt reserves132€61k€61k=
Distributable reserves133€4.86M€4.86M=
Profit (loss) carried forward14€8.10M€5.97M▼
Provisions and deferred taxes16€913k€247k▼
Provisions for liabilities and charges160/5€913k€247k▼
Other liabilities and charges164/5€913k€247k▼
Amounts payable17/49€15.71M€15.57M▼
Amounts payable after more than one year17€2.80M€3.20M▲
Financial debts170/4€400k€705k▲
Other loans174€400k€705k▲
Trade debts175€2.40M€2.49M▲
Suppliers1750€2.40M€2.49M▲
Amounts payable within one year42/48€12.63M€12.14M▼
Financial debts43€6.42M€6.90M▲
Credit institutions430/8€6.42M€6.90M▲
Trade debts44€3.97M€3.75M▼
Suppliers440/4€3.97M€3.75M▼
Advances received on contracts in progress46€152k€0▼
Taxes, remuneration and social security45€629k€585k▼
Taxes450/3€146k€170k▲
Remuneration and social security454/9€483k€415k▼
Other amounts payable47/48€1.45M€914k▼
Accrued charges and deferred income492/3€279k€230k▼
Income statement
Code20242025
Operating income70/76A€47.95M€45.97M▼
Turnover70€47.43M€45.44M▼
Other operating income74€506k€511k▲
Non-recurring operating income76A€11k€13k▲
Operating charges60/66A€50.79M€47.97M▼
Goods for resale, raw materials and consumables60€28.32M€27.75M▼
Purchases600/8€28.08M€25.41M▼
Change in stocks: decrease (increase)609€237k€2.34M▲
Services and other goods61€14.42M€13.60M▼
Remuneration, social security and pensions62€6.53M€6.49M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€380k€498k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-10k€-96k▼
Other operating charges640/8€242k€389k▲
Non-recurring operating charges66A€913k€-666k▼
Operating profit (loss)9901€-2.84M€-2.00M▲
Financial income75/76B€881k€634k▼
Recurring financial income75€881k€634k▼
Income from current assets751€88k€100k▲
Other financial income752/9€793k€534k▼
Financial charges65/66B€1.03M€763k▼
Recurring financial charges65€1.02M€763k▼
Debt charges650€303k€356k▲
Other financial charges652/9€722k€407k▼
Non-recurring financial charges66B€4k€0▼
Profit (loss) for the period before taxes9903€-2.99M€-2.13M▲
Income taxes67/77€222k€3k▼
Taxes670/3€240k€3k▼
Tax adjustments and reversals of tax provisions77€18k€0▼
Profit (loss) for the period9904€-3.21M€-2.13M▲
Profit (loss) for the period to be appropriated9905€-3.21M€-2.13M▲
Appropriation of the result
Profit (loss) to be appropriated9906€8.10M€5.97M▼
Profit (loss) brought forward from the previous period14P€11.31M€8.10M▼
Social balance
Average headcount (FTE)908798.690.1▼