Balance sheet
Code20232024
Assets
Total assets20/58€7.97M€7.98M▲
Fixed assets21/28€2.88M€2.84M▼
Intangible fixed assets21€204k€163k▼
Tangible fixed assets22/27€223k€218k▼
Land and buildings22€127k€131k▲
Plant, machinery and equipment23€63k€53k▼
Furniture and vehicles24€34k€35k▲
Financial fixed assets28€2.45M€2.45M=
Affiliated companies280/1€2.41M€2.41M=
Participating interests280€2.41M€2.41M=
Companies linked by participating interests282/3€15k€15k=
Participating interests282€15k€15k=
Other financial fixed assets284/8€32k€32k=
Shares284€200€200=
Amounts receivable and cash guarantees285/8€32k€32k=
Current assets29/58€5.09M€5.14M▲
Stocks and contracts in progress3€2.24M€2.66M▲
Stocks30/36€2.24M€2.66M▲
Goods purchased for resale34€2.24M€2.66M▲
Amounts receivable within one year40/41€2.53M€2.08M▼
Trade receivables40€1.44M€1.54M▲
Other amounts receivable41€1.10M€538k▼
Cash at bank and in hand54/58€273k€339k▲
Deferred charges and accrued income490/1€34k€65k▲
Equity and liabilities
Total equity and liabilities10/49€7.97M€7.98M▲
Equity10/15€3.74M€4.02M▲
Contributions10/11€612k€612k=
Capital10€612k€612k=
Issued capital100€612k€612k=
Revaluation surpluses12€25k€25k=
Reserves13€906k€1.11M▲
Non-distributable reserves130/1€63k€63k=
Legal reserve130€61k€61k=
Reserves not available under the articles1311-€2k
Other1319€2k-
Tax-exempt reserves132€593k€585k▼
Distributable reserves133€249k€460k▲
Profit (loss) carried forward14€2.20M€2.27M▲
Amounts payable17/49€4.23M€3.96M▼
Amounts payable after more than one year17€1.21M€880k▼
Financial debts170/4€1.21M€880k▼
Subordinated loans170€989k€747k▼
Credit institutions173€145k€53k▼
Other loans174€80k€80k=
Amounts payable within one year42/48€3.01M€3.08M▲
Current portion of amounts payable after more than one year42€479k€443k▼
Financial debts43€841k€1.06M▲
Credit institutions430/8€841k€1.06M▲
Trade debts44€531k€770k▲
Suppliers440/4€531k€770k▲
Taxes, remuneration and social security45€337k€200k▼
Taxes450/3€138k€33k▼
Remuneration and social security454/9€199k€168k▼
Other amounts payable47/48€824k€608k▼
Income statement
Code20232024
Operating income70/76A€8.97M€9.86M▲
Turnover70€8.79M€9.73M▲
Other operating income74€175k€88k▼
Non-recurring operating income76A-€42k
Operating charges60/66A€8.34M€9.23M▲
Goods for resale, raw materials and consumables60€5.44M€6.33M▲
Purchases600/8€5.52M€6.75M▲
Change in stocks: decrease (increase)609€-79k€-414k▼
Services and other goods61€1.87M€1.83M▼
Remuneration, social security and pensions62€908k€940k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€109k€103k▼
Other operating charges640/8€7k€6k▼
Non-recurring operating charges66A€3k€23k▲
Operating profit (loss)9901€630k€626k▼
Financial income75/76B€66k€60k▼
Recurring financial income75€66k€60k▼
Income from current assets751€3k€4k▲
Other financial income752/9€63k€56k▼
Financial charges65/66B€154k€204k▲
Recurring financial charges65€154k€204k▲
Debt charges650€103k€128k▲
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651-€56k
Other financial charges652/9€51k€20k▼
Profit (loss) for the period before taxes9903€542k€482k▼
Income taxes67/77€130k€124k▼
Taxes670/3€141k€124k▼
Tax adjustments and reversals of tax provisions77€11k€0▼
Profit (loss) for the period9904€413k€359k▼
Transfer from tax-exempt reserves789€249k€211k▼
Transfer to tax-exempt reserves689€74k€202k▲
Profit (loss) for the period to be appropriated9905€588k€367k▼
Appropriation of the result
Profit (loss) to be appropriated9906€2.52M€2.57M▲
Profit (loss) brought forward from the previous period14P€1.94M€2.20M▲
Transfer to equity691/2€249k€211k▼
To the legal reserve6920-€0
To other reserves6921€249k€211k▼
Profit to be distributed694/7€76k€82k▲
Return on contributions (dividend)694€76k€82k▲
Social balance
Average headcount (FTE)908713.414.1▲