Balance sheet
Code20242025
Assets
Total assets20/58€70.26M€83.54M▲
Fixed assets21/28€2.53M€5.52M▲
Tangible fixed assets22/27€2.41M€5.38M▲
Plant, machinery and equipment23€825k€669k▼
Furniture and vehicles24€54k€105k▲
Leasing and similar rights25€1.53M€4.60M▲
Financial fixed assets28€124k€141k▲
Other financial fixed assets284/8€124k€141k▲
Shares284€82k€102k▲
Amounts receivable and cash guarantees285/8€42k€38k▼
Current assets29/58€67.73M€78.02M▲
Amounts receivable after more than one year29€4.08M€2.08M▼
Other amounts receivable291€4.08M€2.08M▼
Stocks and contracts in progress3€5.31M€5.88M▲
Stocks30/36€5.31M€5.88M▲
Raw materials and consumables30/31€5.31M€5.88M▲
Contracts in progress37€0-
Amounts receivable within one year40/41€39.92M€52.31M▲
Trade receivables40€35.91M€40.34M▲
Other amounts receivable41€4.01M€11.97M▲
Current investments50/53€501k€594k▲
Other investments51/53€501k€594k▲
Cash at bank and in hand54/58€17.77M€16.90M▼
Deferred charges and accrued income490/1€148k€261k▲
Equity and liabilities
Total equity and liabilities10/49€70.26M€83.54M▲
Equity10/15€13.46M€21.11M▲
Contributions10/11€2.86M€2.86M=
Capital10€2.86M€2.86M=
Issued capital100€2.86M€2.86M=
Reserves13€548k€548k=
Non-distributable reserves130/1€303k€303k=
Legal reserve130€286k€286k=
Other1319€17k€17k=
Tax-exempt reserves132€245k€245k=
Profit (loss) carried forward14€10.05M€17.70M▲
Provisions and deferred taxes16€5.67M€5.20M▼
Provisions for liabilities and charges160/5€5.67M€5.20M▼
Pensions and similar obligations160€80k€80k=
Other liabilities and charges164/5€5.59M€5.12M▼
Amounts payable17/49€51.13M€57.24M▲
Amounts payable after more than one year17€1.10M€3.14M▲
Financial debts170/4€1.10M€3.14M▲
Leasing and similar obligations172€1.10M€3.14M▲
Amounts payable within one year42/48€45.81M€48.75M▲
Current portion of amounts payable after more than one year42€429k€1.39M▲
Trade debts44€32.84M€31.79M▼
Suppliers440/4€32.84M€31.79M▼
Advances received on contracts in progress46€6.67M€8.58M▲
Taxes, remuneration and social security45€3.24M€3.14M▼
Taxes450/3€1.08M€526k▼
Remuneration and social security454/9€2.16M€2.62M▲
Other amounts payable47/48€2.64M€3.85M▲
Accrued charges and deferred income492/3€4.22M€5.34M▲
Income statement
Code20242025
Operating income70/76A€185.73M€126.28M▼
Turnover70€147.08M€114.10M▼
Change in stocks of work in progress, finished goods and contracts in progress71€33.16M€10.23M▼
Other operating income74€5.49M€1.95M▼
Non-recurring operating income76A€0-
Operating charges60/66A€175.52M€115.73M▼
Goods for resale, raw materials and consumables60€28.50M€15.92M▼
Purchases600/8€29.90M€16.49M▼
Change in stocks: decrease (increase)609€-1.40M€-568k▲
Services and other goods61€93.95M€69.34M▼
Remuneration, social security and pensions62€49.01M€28.52M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€994k€1.25M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€890k€123k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€394k€-471k▼
Other operating charges640/8€1.75M€1.05M▼
Non-recurring operating charges66A€23k€3k▼
Operating profit (loss)9901€10.21M€10.55M▲
Financial income75/76B€284k€131k▼
Recurring financial income75€284k€131k▼
Income from financial fixed assets750€14k€8k▼
Income from current assets751€166k€94k▼
Other financial income752/9€104k€29k▼
Financial charges65/66B€310k€263k▼
Recurring financial charges65€244k€263k▲
Debt charges650€43k€130k▲
Other financial charges652/9€201k€133k▼
Non-recurring financial charges66B€65k-
Profit (loss) for the period before taxes9903€10.18M€10.42M▲
Income taxes67/77€3.28M€2.77M▼
Taxes670/3€3.28M€2.90M▼
Tax adjustments and reversals of tax provisions77-€134k
Profit (loss) for the period9904€6.91M€7.65M▲
Profit (loss) for the period to be appropriated9905€6.91M€7.65M▲
Appropriation of the result
Profit (loss) to be appropriated9906€10.05M€17.70M▲
Profit (loss) brought forward from the previous period14P€3.14M€10.05M▲
Social balance
Average headcount (FTE)9087420.1410.2▼