Balance sheet
Code20242025
Assets
Total assets20/58€12.79M€13.57M▲
Fixed assets21/28€774k€701k▼
Tangible fixed assets22/27€774k€701k▼
Land and buildings22€436k€391k▼
Plant, machinery and equipment23€92k€159k▲
Furniture and vehicles24€245k€151k▼
Financial fixed assets28€124€124=
Other financial fixed assets284/8€124€124=
Amounts receivable and cash guarantees285/8€124€124=
Current assets29/58€12.02M€12.87M▲
Stocks and contracts in progress3€6.92M€7.71M▲
Stocks30/36€6.92M€7.71M▲
Raw materials and consumables30/31€38k€44k▲
Goods purchased for resale34€6.86M€7.67M▲
Advance payments36€28k-
Amounts receivable within one year40/41€4.79M€4.88M▲
Trade receivables40€4.50M€4.63M▲
Other amounts receivable41€283k€242k▼
Cash at bank and in hand54/58€296k€274k▼
Deferred charges and accrued income490/1€16k€11k▼
Equity and liabilities
Total equity and liabilities10/49€12.79M€13.57M▲
Equity10/15€9.68M€10.21M▲
Contributions10/11€1.24M€1.24M=
Capital10€1.24M€1.24M=
Issued capital100€1.24M€1.24M=
Reserves13€8.43M€8.93M▲
Non-distributable reserves130/1€124k€124k=
Legal reserve130€124k€124k=
Tax-exempt reserves132€54k€54k=
Distributable reserves133€8.25M€8.75M▲
Profit (loss) carried forward14€13k€40k▲
Amounts payable17/49€3.11M€3.36M▲
Amounts payable after more than one year17€69-
Financial debts170/4€69-
Credit institutions173€69-
Amounts payable within one year42/48€3.11M€3.28M▲
Trade debts44€967k€467k▼
Suppliers440/4€967k€467k▼
Taxes, remuneration and social security45€383k€165k▼
Taxes450/3€139k€17k▼
Remuneration and social security454/9€245k€148k▼
Other amounts payable47/48€1.76M€2.65M▲
Accrued charges and deferred income492/3€0€87k▲
Income statement
Code20242025
Operating income70/76A€37.87M€35.97M▼
Turnover70€37.81M€35.92M▼
Other operating income74€36k€35k▼
Non-recurring operating income76A€23k€6k▼
Operating charges60/66A€38.64M€34.08M▼
Goods for resale, raw materials and consumables60€31.80M€30.36M▼
Purchases600/8€32.27M€31.18M▼
Change in stocks: decrease (increase)609€-462k€-817k▼
Services and other goods61€1.75M€1.87M▲
Remuneration, social security and pensions62€1.55M€1.59M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€194k€176k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€15k-
Other operating charges640/8€77k€76k▼
Non-recurring operating charges66A€3.25M€12k▼
Operating profit (loss)9901€-768k€1.89M▲
Financial income75/76B€50k€13k▼
Recurring financial income75€50k€13k▼
Other financial income752/9€50k€13k▼
Financial charges65/66B€41k€14k▼
Recurring financial charges65€41k€14k▼
Debt charges650€40k€14k▼
Other financial charges652/9€753€87▼
Profit (loss) for the period before taxes9903€-758k€1.89M▲
Income taxes67/77€871€317k▲
Taxes670/3€871€317k▲
Profit (loss) for the period9904€-759k€1.57M▲
Profit (loss) for the period to be appropriated9905€-759k€1.57M▲
Appropriation of the result
Profit (loss) to be appropriated9906€-756k€1.58M▲
Profit (loss) brought forward from the previous period14P€3k€13k▲
Transfer from equity791/2€2.30M-
From reserves792€2.30M-
Transfer to equity691/2-€500k
To other reserves6921-€500k
Profit to be distributed694/7€1.53M€1.04M▼
Return on contributions (dividend)694€1.53M€1.04M▼
Social balance
Average headcount (FTE)908720.821.3▲