Balance sheet
Code20242025
Assets
Total assets20/58€11.87M€13.40M▲
Fixed assets21/28€1.92M€2.51M▲
Intangible fixed assets21€273k€371k▲
Tangible fixed assets22/27€1.62M€2.11M▲
Land and buildings22€86k€54k▼
Plant, machinery and equipment23€101k€64k▼
Furniture and vehicles24€177k€292k▲
Leasing and similar rights25€270k€213k▼
Assets under construction and advance payments27€984k€1.49M▲
Financial fixed assets28€29k€30k▲
Other financial fixed assets284/8€29k€30k▲
Shares284€5k€5k=
Amounts receivable and cash guarantees285/8€24k€25k▲
Current assets29/58€9.95M€10.89M▲
Amounts receivable after more than one year29€680k€1.08M▲
Trade receivables290€680k€1.06M▲
Other amounts receivable291-€24k
Stocks and contracts in progress3€2.49M€2.70M▲
Stocks30/36€2.49M€2.70M▲
Goods purchased for resale34€2.49M€2.70M▲
Amounts receivable within one year40/41€2.72M€3.90M▲
Trade receivables40€2.03M€2.47M▲
Other amounts receivable41€688k€1.42M▲
Current investments50/53€3.20M€2.10M▼
Other investments51/53€3.20M€2.10M▼
Cash at bank and in hand54/58€736k€1.05M▲
Deferred charges and accrued income490/1€127k€50k▼
Equity and liabilities
Total equity and liabilities10/49€11.87M€13.40M▲
Equity10/15€7.16M€8.82M▲
Contributions10/11€238k€238k=
Capital10€238k€238k=
Issued capital100€238k€238k=
Reserves13€1.83M€2.60M▲
Non-distributable reserves130/1€24k€24k=
Legal reserve130€24k€24k=
Tax-exempt reserves132€1.09M€1.86M▲
Distributable reserves133€717k€717k=
Profit (loss) carried forward14€4.97M€5.89M▲
Investment grants15€126k€93k▼
Amounts payable17/49€4.71M€4.58M▼
Amounts payable after more than one year17€2.35M€1.23M▼
Financial debts170/4€1.03M€1.23M▲
Leasing and similar obligations172€214k€157k▼
Credit institutions173€819k€1.07M▲
Trade debts175€383k-
Suppliers1750€383k-
Other amounts payable178/9€934k-
Amounts payable within one year42/48€2.36M€3.35M▲
Current portion of amounts payable after more than one year42€179k€189k▲
Trade debts44€1.37M€1.35M▼
Suppliers440/4€1.37M€1.35M▼
Taxes, remuneration and social security45€673k€417k▼
Taxes450/3€445k€143k▼
Remuneration and social security454/9€227k€275k▲
Other amounts payable47/48€137k€1.40M▲
Income statement
Code20242025
Operating income70/76A€30.72M€32.24M▲
Turnover70€30.62M€31.82M▲
Other operating income74€97k€277k▲
Non-recurring operating income76A€8k€140k▲
Operating charges60/66A€29.42M€30.05M▲
Goods for resale, raw materials and consumables60€22.85M€22.94M▲
Purchases600/8€22.54M€23.15M▲
Change in stocks: decrease (increase)609€312k€-215k▼
Services and other goods61€3.48M€4.16M▲
Remuneration, social security and pensions62€2.15M€2.23M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€354k€630k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€109k€-309▼
Other operating charges640/8€20k€31k▲
Non-recurring operating charges66A€455k€65k▼
Operating profit (loss)9901€1.30M€2.19M▲
Financial income75/76B€369k€375k▲
Recurring financial income75€369k€375k▲
Income from financial fixed assets750€4k€19k▲
Income from current assets751€90k€46k▼
Other financial income752/9€276k€310k▲
Financial charges65/66B€114k€138k▲
Recurring financial charges65€114k€138k▲
Debt charges650€93k€118k▲
Other financial charges652/9€21k€20k▼
Profit (loss) for the period before taxes9903€1.56M€2.42M▲
Income taxes67/77€432k€584k▲
Taxes670/3€432k€584k▲
Profit (loss) for the period9904€1.13M€1.84M▲
Transfer to tax-exempt reserves689€480k€421k▼
Profit (loss) for the period to be appropriated9905€645k€1.42M▲
Appropriation of the result
Profit (loss) to be appropriated9906€5.07M€6.04M▲
Profit (loss) brought forward from the previous period14P€4.42M€4.62M▲
Profit to be distributed694/7€100k€150k▲
Return on contributions (dividend)694€100k€150k▲
Social balance
Average headcount (FTE)908743.045.8▲