Balance sheet
Code20232024
Assets
Total assets20/58€16.83M€17.23M▲
Fixed assets21/28€8.04M€7.64M▼
Intangible fixed assets21€1k-
Tangible fixed assets22/27€8.04M€7.64M▼
Land and buildings22€7.16M€6.88M▼
Plant, machinery and equipment23€849k€731k▼
Furniture and vehicles24€37k€29k▼
Financial fixed assets28€2k€2k=
Other financial fixed assets284/8€2k€2k=
Amounts receivable and cash guarantees285/8€2k€2k=
Current assets29/58€8.79M€9.59M▲
Stocks and contracts in progress3€76k€44k▼
Stocks30/36€76k€44k▼
Raw materials and consumables30/31€76k€44k▼
Amounts receivable within one year40/41€1.41M€715k▼
Trade receivables40€943k€618k▼
Other amounts receivable41€465k€97k▼
Current investments50/53€3.60M€4.50M▲
Cash at bank and in hand54/58€3.60M€4.27M▲
Deferred charges and accrued income490/1€102k€55k▼
Equity and liabilities
Total equity and liabilities10/49€16.83M€17.23M▲
Equity10/15€9.06M€9.04M▼
Reserves13€900k€900k=
Profit (loss) carried forward14€7.10M€7.14M▲
Investment grants15€1.06M€1.00M▼
Provisions and deferred taxes16€715k€736k▲
Provisions for liabilities and charges160/5€715k€736k▲
Major repairs and maintenance162€671k€592k▼
Other liabilities and charges164/5€44k€144k▲
Amounts payable17/49€7.05M€7.45M▲
Amounts payable after more than one year17€2.01M€1.55M▼
Financial debts170/4€2.01M€1.55M▼
Credit institutions173€2.01M€1.55M▼
Amounts payable within one year42/48€5.00M€5.88M▲
Current portion of amounts payable after more than one year42€482k€461k▼
Trade debts44€304k€279k▼
Suppliers440/4€304k€279k▼
Taxes, remuneration and social security45€1.76M€1.07M▼
Taxes450/3€51k€126k▲
Remuneration and social security454/9€1.71M€946k▼
Accrued charges and deferred income492/3€48k€30k▼
Income statement
Code20232024
Operating income70/76A€10.02M€9.49M▼
Turnover70€4.69M€4.29M▼
Own construction capitalised72-€5k
Other operating income74€219k€81k▼
Non-recurring operating income76A€2k€2k▲
Operating charges60/66A€9.87M€9.57M▼
Goods for resale, raw materials and consumables60€593k€255k▼
Purchases600/8€598k€223k▼
Change in stocks: decrease (increase)609€-6k€32k▲
Services and other goods61€1.40M€1.32M▼
Remuneration, social security and pensions62€7.57M€7.46M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€454k€427k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€31k€40k▲
Other operating charges640/8€30k€35k▲
Non-recurring operating charges66A-€1k
Operating profit (loss)9901€144k€-78k▼
Financial income75/76B€87k€224k▲
Recurring financial income75€87k€224k▲
Income from current assets751€28k€166k▲
Other financial income752/9€59k€59k▼
Financial charges65/66B€85k€72k▼
Recurring financial charges65€85k€72k▼
Debt charges650€84k€69k▼
Other financial charges652/9€889€2k▲
Profit (loss) for the period before taxes9903€146k€74k▼
Income taxes67/77€921€40k▲
Taxes670/3€921€40k▲
Profit (loss) for the period9904€145k€34k▼
Profit (loss) for the period to be appropriated9905€145k€34k▼
Appropriation of the result
Profit (loss) to be appropriated9906€7.10M€7.14M▲
Profit (loss) brought forward from the previous period14P€6.96M€7.10M▲
Social balance
Average headcount (FTE)9087268.1254.8▼