Balance sheet
Code20242025
Assets
Total assets20/58€13.17M€14.99M▲
Fixed assets21/28€2.10M€2.05M▼
Tangible fixed assets22/27€2.10M€2.05M▼
Land and buildings22€962k€913k▼
Plant, machinery and equipment23€910k€947k▲
Furniture and vehicles24€14k€9k▼
Other tangible fixed assets26€211k€186k▼
Financial fixed assets28€74€74=
Other financial fixed assets284/8€74€74=
Amounts receivable and cash guarantees285/8€74€74=
Current assets29/58€11.08M€12.93M▲
Stocks and contracts in progress3€701k€825k▲
Stocks30/36€701k€825k▲
Raw materials and consumables30/31€510k€653k▲
Finished goods33€190k€172k▼
Amounts receivable within one year40/41€10.28M€11.82M▲
Trade receivables40€3.06M€3.25M▲
Other amounts receivable41€7.22M€8.57M▲
Cash at bank and in hand54/58€27k€241k▲
Deferred charges and accrued income490/1€67k€43k▼
Equity and liabilities
Total equity and liabilities10/49€13.17M€14.99M▲
Equity10/15€7.86M€10.92M▲
Contributions10/11€3.61M€3.61M=
Capital10€3.61M€3.61M=
Issued capital100€3.61M€3.61M=
Reserves13€4.25M€7.31M▲
Non-distributable reserves130/1€361k€361k=
Legal reserve130€361k€361k=
Tax-exempt reserves132€1.37M€1.71M▲
Distributable reserves133€2.52M€5.24M▲
Amounts payable17/49€5.31M€4.06M▼
Amounts payable within one year42/48€5.31M€4.06M▼
Trade debts44€4.98M€3.44M▼
Suppliers440/4€4.98M€3.44M▼
Taxes, remuneration and social security45€321k€387k▲
Taxes450/3€36k€41k▲
Remuneration and social security454/9€286k€346k▲
Other amounts payable47/48€3k€241k▲
Income statement
Code20242025
Operating income70/76A€27.91M€30.18M▲
Turnover70€27.86M€30.16M▲
Change in stocks of work in progress, finished goods and contracts in progress71€-24k€-19k▲
Other operating income74€53k€37k▼
Non-recurring operating income76A€20k€352▼
Operating charges60/66A€24.82M€26.33M▲
Goods for resale, raw materials and consumables60€21.00M€21.82M▲
Purchases600/8€20.86M€21.96M▲
Change in stocks: decrease (increase)609€139k€-143k▼
Services and other goods61€1.94M€2.38M▲
Remuneration, social security and pensions62€1.47M€1.69M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€350k€381k▲
Other operating charges640/8€53k€63k▲
Operating profit (loss)9901€3.10M€3.85M▲
Financial income75/76B€286k€213k▼
Recurring financial income75€286k€213k▼
Income from current assets751€286k€191k▼
Other financial income752/9€0€22k▲
Non-recurring financial income76B€207€423▲
Financial charges65/66B€3k€3k▼
Recurring financial charges65€3k€3k▲
Debt charges650€2k€1k▼
Other financial charges652/9€2k€2k▲
Non-recurring financial charges66B€165-
Profit (loss) for the period before taxes9903€3.38M€4.06M▲
Income taxes67/77€853k€1.00M▲
Taxes670/3€854k€1.01M▲
Tax adjustments and reversals of tax provisions77€549€4k▲
Profit (loss) for the period9904€2.52M€3.06M▲
Transfer from tax-exempt reserves789-€659k
Transfer to tax-exempt reserves689-€998k
Profit (loss) for the period to be appropriated9905€2.52M€2.72M▲
Appropriation of the result
Profit (loss) to be appropriated9906€2.52M€2.72M▲
Transfer from equity791/2€1.71M-
From reserves792€1.71M-
Transfer to equity691/2€2.52M€2.72M▲
To other reserves6921€2.52M€2.72M▲
Profit to be distributed694/7€1.71M€4k▼
Return on contributions (dividend)694€1.71M-
Employees696€3k€4k▲
Social balance
Average headcount (FTE)908731.932.2▲