Balance sheet
Code20242025
Assets
Total assets20/58€73.48M€88.06M▲
Fixed assets21/28€2.51M€2.95M▲
Intangible fixed assets21€68k€381k▲
Tangible fixed assets22/27€2.30M€2.40M▲
Plant, machinery and equipment23€2.04M€2.17M▲
Furniture and vehicles24€34k€86k▲
Assets under construction and advance payments27€229k€138k▼
Financial fixed assets28€144k€174k▲
Other financial fixed assets284/8€144k€174k▲
Amounts receivable and cash guarantees285/8€144k€174k▲
Current assets29/58€70.97M€85.11M▲
Stocks and contracts in progress3€33.35M€32.72M▼
Stocks30/36€20.41M€20.30M▼
Raw materials and consumables30/31€3.77M€3.99M▲
Goods purchased for resale34€16.64M€16.31M▼
Contracts in progress37€12.95M€12.43M▼
Amounts receivable within one year40/41€34.55M€47.56M▲
Trade receivables40€27.15M€35.85M▲
Other amounts receivable41€7.40M€11.71M▲
Current investments50/53€559k€860k▲
Other investments51/53€559k€860k▲
Cash at bank and in hand54/58€2.45M€3.93M▲
Deferred charges and accrued income490/1€61k€44k▼
Equity and liabilities
Total equity and liabilities10/49€73.48M€88.06M▲
Equity10/15€26.46M€30.83M▲
Contributions10/11€500k€500k=
Capital10€500k€500k=
Issued capital100€500k€500k=
Reserves13€821k€821k=
Non-distributable reserves130/1€78k€78k=
Legal reserve130€50k€50k=
Other1319€28k€28k=
Distributable reserves133€744k€744k=
Profit (loss) carried forward14€25.14M€29.49M▲
Investment grants15-€22k
Provisions and deferred taxes16€23k-
Provisions for liabilities and charges160/5€23k-
Other liabilities and charges164/5€23k-
Amounts payable17/49€47.00M€57.23M▲
Amounts payable within one year42/48€41.30M€51.84M▲
Trade debts44€37.80M€50.21M▲
Suppliers440/4€37.80M€50.21M▲
Advances received on contracts in progress46€1.94M-
Taxes, remuneration and social security45€1.36M€1.33M▼
Taxes450/3€526k€612k▲
Remuneration and social security454/9€833k€714k▼
Other amounts payable47/48€202k€302k▲
Accrued charges and deferred income492/3€5.70M€5.39M▼
Income statement
Code20242025
Operating income70/76A€69.32M€73.64M▲
Turnover70€65.71M€73.77M▲
Change in stocks of work in progress, finished goods and contracts in progress71€3.17M€-520k▼
Own construction capitalised72€345k€263k▼
Other operating income74€94k€128k▲
Operating charges60/66A€64.53M€67.27M▲
Goods for resale, raw materials and consumables60€44.07M€43.00M▼
Purchases600/8€47.78M€43.02M▼
Change in stocks: decrease (increase)609€-3.71M€-17k▲
Services and other goods61€13.93M€16.12M▲
Remuneration, social security and pensions62€5.82M€7.11M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€336k€441k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€113k€128k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8-€-23k
Other operating charges640/8€260k€496k▲
Operating profit (loss)9901€4.78M€6.37M▲
Financial income75/76B€314k€325k▲
Recurring financial income75€314k€325k▲
Income from current assets751€27k€18k▼
Other financial income752/9€286k€307k▲
Financial charges65/66B€306k€331k▲
Recurring financial charges65€306k€331k▲
Debt charges650€17k€24k▲
Other financial charges652/9€289k€307k▲
Profit (loss) for the period before taxes9903€4.79M€6.36M▲
Income taxes67/77€1.29M€1.71M▲
Taxes670/3€1.29M€1.71M▲
Tax adjustments and reversals of tax provisions77€2k-
Profit (loss) for the period9904€3.50M€4.65M▲
Profit (loss) for the period to be appropriated9905€3.50M€4.65M▲
Appropriation of the result
Profit (loss) to be appropriated9906€25.34M€29.79M▲
Profit (loss) brought forward from the previous period14P€21.84M€25.14M▲
Profit to be distributed694/7€200k€300k▲
Return on contributions (dividend)694€200k€300k▲
Social balance
Average headcount (FTE)908760.265.3▲