Balance sheet
Code20242025
Assets
Total assets20/58€18.69M€16.07M▼
Fixed assets21/28€134k€101k▼
Tangible fixed assets22/27€134k€101k▼
Plant, machinery and equipment23€24k€10k▼
Furniture and vehicles24€1k€12k▲
Other tangible fixed assets26€109k€80k▼
Current assets29/58€18.55M€15.97M▼
Stocks and contracts in progress3€7.86M€6.82M▼
Stocks30/36€7.86M€6.82M▼
Goods purchased for resale34€7.86M€6.82M▼
Amounts receivable within one year40/41€2.77M€2.20M▼
Trade receivables40€2.29M€2.03M▼
Other amounts receivable41€474k€170k▼
Cash at bank and in hand54/58€7.90M€6.95M▼
Deferred charges and accrued income490/1€23k€6k▼
Equity and liabilities
Total equity and liabilities10/49€18.69M€16.07M▼
Equity10/15€8.44M€3.95M▼
Contributions10/11€135k€135k=
Capital10€135k€135k=
Issued capital100€135k€135k=
Reserves13€8.31M€3.81M▼
Non-distributable reserves130/1€14k€14k=
Legal reserve130€14k€14k=
Tax-exempt reserves132€1.31M€1.05M▼
Distributable reserves133€6.99M€2.75M▼
Profit (loss) carried forward14€928€833▼
Provisions and deferred taxes16€29k€29k=
Provisions for liabilities and charges160/5€29k€29k=
Other liabilities and charges164/5€29k€29k=
Amounts payable17/49€10.22M€12.09M▲
Amounts payable after more than one year17€368k€1k▼
Other amounts payable178/9€368k€1k▼
Amounts payable within one year42/48€9.41M€11.76M▲
Financial debts43€62k€88k▲
Credit institutions430/8€62k€88k▲
Trade debts44€7.79M€8.26M▲
Suppliers440/4€7.79M€8.26M▲
Advances received on contracts in progress46€718k€475k▼
Taxes, remuneration and social security45€664k€544k▼
Taxes450/3€581k€411k▼
Remuneration and social security454/9€83k€133k▲
Other amounts payable47/48€182k€2.39M▲
Accrued charges and deferred income492/3€436k€334k▼
Income statement
Code20242025
Operating income70/76A€29.43M€27.11M▼
Turnover70€26.64M€24.64M▼
Other operating income74€2.79M€2.25M▼
Non-recurring operating income76A€1k€222k▲
Operating charges60/66A€27.04M€25.36M▼
Goods for resale, raw materials and consumables60€24.41M€22.69M▼
Purchases600/8€23.45M€21.29M▼
Change in stocks: decrease (increase)609€959k€1.40M▲
Services and other goods61€1.02M€1.18M▲
Remuneration, social security and pensions62€1.06M€1.30M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€62k€62k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€393k€-82k▼
Other operating charges640/8€76k€50k▼
Non-recurring operating charges66A€17k€156k▲
Operating profit (loss)9901€2.39M€1.75M▼
Financial income75/76B€26k€16k▼
Recurring financial income75€26k€16k▼
Income from current assets751-€7k
Other financial income752/9€26k€9k▼
Financial charges65/66B€92k€102k▲
Recurring financial charges65€92k€102k▲
Debt charges650€78k€31k▼
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651-€46k
Other financial charges652/9€14k€26k▲
Profit (loss) for the period before taxes9903€2.32M€1.67M▼
Income taxes67/77€613k€451k▼
Taxes670/3€613k€451k▼
Profit (loss) for the period9904€1.71M€1.21M▼
Transfer from tax-exempt reserves789€211k€253k▲
Transfer to tax-exempt reserves689€505k-
Profit (loss) for the period to be appropriated9905€1.41M€1.47M▲
Appropriation of the result
Profit (loss) to be appropriated9906€1.42M€1.47M▲
Profit (loss) brought forward from the previous period14P€206€928▲
Transfer from equity791/2-€4.49M
From reserves792-€4.49M
Transfer to equity691/2€1.41M€253k▼
To other reserves6921€1.41M€253k▼
Profit to be distributed694/7-€5.71M
Return on contributions (dividend)694-€5.71M
Social balance
Average headcount (FTE)908717.817.2▼