Balance sheet
Code20242025
Assets
Total assets20/58€17.32M€25.40M▲
Fixed assets21/28€4.30M€4.12M▼
Intangible fixed assets21€268k€236k▼
Tangible fixed assets22/27€3.99M€3.83M▼
Land and buildings22€3.57M€3.49M▼
Plant, machinery and equipment23€236k€161k▼
Furniture and vehicles24€183k€178k▼
Financial fixed assets28€43k€49k▲
Other financial fixed assets284/8€43k€49k▲
Amounts receivable and cash guarantees285/8€43k€49k▲
Current assets29/58€13.02M€21.29M▲
Amounts receivable after more than one year29€1.85M€2.60M▲
Other amounts receivable291€1.85M€2.60M▲
Stocks and contracts in progress3€3.93M€9.44M▲
Stocks30/36€3.93M€9.44M▲
Raw materials and consumables30/31€177k€153k▼
Goods purchased for resale34€3.35M€8.92M▲
Advance payments36€406k€372k▼
Amounts receivable within one year40/41€5.50M€8.96M▲
Trade receivables40€5.28M€8.82M▲
Other amounts receivable41€225k€141k▼
Cash at bank and in hand54/58€816k€222k▼
Deferred charges and accrued income490/1€924k€61k▼
Equity and liabilities
Total equity and liabilities10/49€17.32M€25.40M▲
Equity10/15€9.22M€9.28M▲
Contributions10/11€5.74M€5.74M=
Capital10€5.28M€5.28M=
Issued capital100€5.28M€5.28M=
Outside capital11€460k€460k=
Share premium1100/10€460k€460k=
Revaluation surpluses12€1.88M€1.88M=
Reserves13€1.59M€1.65M▲
Non-distributable reserves130/1€119k€160k▲
Legal reserve130€119k€160k▲
Tax-exempt reserves132€121k€112k▼
Distributable reserves133€1.35M€1.38M▲
Amounts payable17/49€8.11M€16.13M▲
Amounts payable after more than one year17€47k€21k▼
Financial debts170/4€47k€21k▼
Credit institutions173€47k€21k▼
Amounts payable within one year42/48€8.02M€15.45M▲
Current portion of amounts payable after more than one year42€68k€26k▼
Financial debts43€6.92M€13.31M▲
Credit institutions430/8€6.92M€13.31M▲
Trade debts44€793k€1.08M▲
Suppliers440/4€793k€1.08M▲
Taxes, remuneration and social security45€242k€275k▲
Taxes450/3€27k€94k▲
Remuneration and social security454/9€215k€181k▼
Other amounts payable47/48-€759k
Accrued charges and deferred income492/3€39k€657k▲
Income statement
Code20242025
Operating income70/76A€37.92M€47.83M▲
Turnover70€37.90M€47.80M▲
Other operating income74€22k€30k▲
Non-recurring operating income76A€413-
Operating charges60/66A€36.66M€46.03M▲
Goods for resale, raw materials and consumables60€31.98M€40.64M▲
Purchases600/8€25.31M€46.30M▲
Change in stocks: decrease (increase)609€6.67M€-5.66M▼
Services and other goods61€2.37M€2.58M▲
Remuneration, social security and pensions62€1.99M€2.38M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€284k€272k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-2k€122k▲
Other operating charges640/8€40k€40k▲
Operating profit (loss)9901€1.26M€1.80M▲
Financial income75/76B€135k€72k▼
Recurring financial income75€135k€72k▼
Income from current assets751€37k€49k▲
Other financial income752/9€98k€23k▼
Financial charges65/66B€902k€714k▼
Recurring financial charges65€902k€714k▼
Debt charges650€759k€559k▼
Other financial charges652/9€143k€156k▲
Profit (loss) for the period before taxes9903€491k€1.16M▲
Income taxes67/77€140k€337k▲
Taxes670/3€140k€337k▲
Profit (loss) for the period9904€351k€819k▲
Transfer from tax-exempt reserves789€9k€9k=
Profit (loss) for the period to be appropriated9905€360k€827k▲
Appropriation of the result
Profit (loss) to be appropriated9906€360k€827k▲
Transfer from equity791/2€675k-
From reserves792€675k-
Transfer to equity691/2€360k€68k▼
To the legal reserve6920€18k€41k▲
To other reserves6921€342k€27k▼
Profit to be distributed694/7€675k€759k▲
Return on contributions (dividend)694€675k€759k▲
Social balance
Average headcount (FTE)908723.024.9▲