Balance sheet
Code20232024
Assets
Total assets20/58€1.53M€1.40M▼
Fixed assets21/28€502k€527k▲
Tangible fixed assets22/27€502k€527k▲
Plant, machinery and equipment23€97k€152k▲
Furniture and vehicles24€14k€37k▲
Leasing and similar rights25€376k€326k▼
Other tangible fixed assets26€14k€11k▼
Current assets29/58€1.03M€869k▼
Stocks and contracts in progress3€422k€339k▼
Stocks30/36€422k€339k▼
Work in progress32€64k€23k▼
Finished goods33€32k€33k▲
Goods purchased for resale34€326k€283k▼
Amounts receivable within one year40/41€410k€316k▼
Trade receivables40€402k€315k▼
Other amounts receivable41€9k€613▼
Cash at bank and in hand54/58€192k€210k▲
Deferred charges and accrued income490/1€4k€4k▼
Equity and liabilities
Total equity and liabilities10/49€1.53M€1.40M▼
Equity10/15€887k€934k▲
Contributions10/11€19k€19k=
Reserves13€868k€915k▲
Non-distributable reserves130/1€2k€2k=
Other1319€2k€2k=
Tax-exempt reserves132€49k€49k=
Distributable reserves133€817k€864k▲
Amounts payable17/49€644k€462k▼
Amounts payable after more than one year17€264k€212k▼
Financial debts170/4€264k€212k▼
Leasing and similar obligations172€264k€212k▼
Amounts payable within one year42/48€380k€251k▼
Current portion of amounts payable after more than one year42€54k€52k▼
Trade debts44€211k€131k▼
Suppliers440/4€211k€131k▼
Advances received on contracts in progress46€8k€8k▲
Taxes, remuneration and social security45€58k€39k▼
Taxes450/3€29k€3k▼
Remuneration and social security454/9€29k€36k▲
Other amounts payable47/48€50k€21k▼
Accrued charges and deferred income492/3€0-
Income statement
Code20232024
Operating income70/76A€1.82M€1.71M▼
Turnover70€1.76M€1.63M▼
Change in stocks of work in progress, finished goods and contracts in progress71€29k€-40k▼
Own construction capitalised72€16k€96k▲
Other operating income74€16k€24k▲
Non-recurring operating income76A€0€400▲
Operating charges60/66A€1.71M€1.63M▼
Goods for resale, raw materials and consumables60€827k€601k▼
Purchases600/8€908k€559k▼
Change in stocks: decrease (increase)609€-81k€42k▲
Services and other goods61€374k€440k▲
Remuneration, social security and pensions62€399k€474k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€109k€106k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4-€4k
Other operating charges640/8€2k€2k▲
Operating profit (loss)9901€108k€82k▼
Financial income75/76B€358€502▲
Recurring financial income75€358€502▲
Other financial income752/9€358€502▲
Financial charges65/66B€18k€16k▼
Recurring financial charges65€18k€16k▼
Debt charges650€15k€14k▼
Other financial charges652/9€3k€2k▼
Profit (loss) for the period before taxes9903€90k€67k▼
Income taxes67/77€25k€20k▼
Taxes670/3€25k€21k▼
Tax adjustments and reversals of tax provisions77-€1k
Profit (loss) for the period9904€65k€47k▼
Profit (loss) for the period to be appropriated9905€65k€47k▼
Appropriation of the result
Profit (loss) to be appropriated9906€65k€47k▼
Transfer to equity691/2€65k€47k▼
To other reserves6921€65k€47k▼
Social balance
Average headcount (FTE)90877.98.9▲