Balance sheet
Code20242025
Assets
Total assets20/58€22.98M€37.02M▲
Fixed assets21/28€9.46M€9.93M▲
Tangible fixed assets22/27€9.45M€9.93M▲
Land and buildings22€2.23M€2.40M▲
Plant, machinery and equipment23€3.90M€3.66M▼
Furniture and vehicles24€76k€64k▼
Leasing and similar rights25€3.24M€2.84M▼
Assets under construction and advance payments27€4k€958k▲
Financial fixed assets28€14k€5k▼
Other financial fixed assets284/8€14k€5k▼
Amounts receivable and cash guarantees285/8€14k€5k▼
Current assets29/58€13.52M€27.09M▲
Stocks and contracts in progress3€4.94M€4.98M▲
Stocks30/36€4.94M€4.98M▲
Raw materials and consumables30/31€1.51M€2.76M▲
Finished goods33€3.29M€2.01M▼
Goods purchased for resale34€151k€204k▲
Amounts receivable within one year40/41€4.45M€13.84M▲
Trade receivables40€3.38M€10.36M▲
Other amounts receivable41€1.07M€3.48M▲
Current investments50/53-€7.83M
Other investments51/53-€7.83M
Cash at bank and in hand54/58€4.02M€249k▼
Deferred charges and accrued income490/1€106k€193k▲
Equity and liabilities
Total equity and liabilities10/49€22.98M€37.02M▲
Equity10/15€10.78M€14.65M▲
Contributions10/11€1.79M€1.79M=
Capital10€1.79M€1.79M=
Issued capital100€1.79M€1.79M=
Outside capital11€3k€3k=
Share premium1100/10€3k€3k=
Reserves13€8.23M€12.20M▲
Non-distributable reserves130/1€179k€179k=
Legal reserve130€179k€179k=
Tax-exempt reserves132€2.47M€2.48M▲
Distributable reserves133€5.58M€9.55M▲
Investment grants15€757k€652k▼
Provisions and deferred taxes16€199k€176k▼
Deferred taxes168€199k€176k▼
Amounts payable17/49€12.00M€22.20M▲
Amounts payable after more than one year17€3.22M€2.75M▼
Financial debts170/4€3.22M€2.75M▼
Subordinated loans170€214k€71k▼
Leasing and similar obligations172€1.78M€1.33M▼
Credit institutions173€1.22M€1.35M▲
Amounts payable within one year42/48€7.33M€17.85M▲
Current portion of amounts payable after more than one year42€913k€928k▲
Financial debts43€376k€84k▼
Credit institutions430/8€376k€84k▼
Trade debts44€4.39M€15.54M▲
Suppliers440/4€4.39M€15.54M▲
Taxes, remuneration and social security45€1.26M€1.14M▼
Taxes450/3€207k€88k▼
Remuneration and social security454/9€1.05M€1.06M▲
Other amounts payable47/48€388k€162k▼
Accrued charges and deferred income492/3€1.46M€1.59M▲
Income statement
Code20242025
Operating income70/76A€52.96M€65.51M▲
Turnover70€50.45M€65.31M▲
Change in stocks of work in progress, finished goods and contracts in progress71€1.57M€-1.45M▼
Other operating income74€937k€290k▼
Non-recurring operating income76A-€1.35M
Operating charges60/66A€48.24M€60.35M▲
Goods for resale, raw materials and consumables60€26.87M€35.98M▲
Purchases600/8€27.06M€37.19M▲
Change in stocks: decrease (increase)609€-189k€-1.21M▼
Services and other goods61€10.02M€10.24M▲
Remuneration, social security and pensions62€8.93M€8.76M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€1.70M€1.72M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€379k€-268k▼
Other operating charges640/8€103k€107k▲
Non-recurring operating charges66A€235k€3.82M▲
Operating profit (loss)9901€4.71M€5.16M▲
Financial income75/76B€283k€354k▲
Recurring financial income75€283k€354k▲
Income from current assets751€117k€124k▲
Other financial income752/9€166k€230k▲
Financial charges65/66B€450k€435k▼
Recurring financial charges65€450k€435k▼
Debt charges650€276k€219k▼
Other financial charges652/9€174k€216k▲
Profit (loss) for the period before taxes9903€4.55M€5.07M▲
Transfer from deferred taxes780€22k€22k=
Income taxes67/77€785k€975k▲
Taxes670/3€808k€1.04M▲
Tax adjustments and reversals of tax provisions77€22k€63k▲
Profit (loss) for the period9904€3.78M€4.12M▲
Transfer from tax-exempt reserves789€67k€994k▲
Transfer to tax-exempt reserves689€1,000k€1,000k=
Profit (loss) for the period to be appropriated9905€2.85M€4.12M▲
Appropriation of the result
Profit (loss) to be appropriated9906€2.85M€4.12M▲
Transfer from equity791/2€1.84M-
From reserves792€1.84M-
Transfer to equity691/2€2.70M€3.97M▲
To other reserves6921€2.70M€3.97M▲
Profit to be distributed694/7€1.99M€150k▼
Return on contributions (dividend)694€1.99M€150k▼
Social balance
Average headcount (FTE)9087136.0136.8▲