Balance sheet
Code20242025
Assets
Total assets20/58€10.95M€10.49M▼
Fixed assets21/28€6.57M€5.72M▼
Intangible fixed assets21€14k€59k▲
Tangible fixed assets22/27€6.56M€5.66M▼
Land and buildings22€3.35M€3.07M▼
Plant, machinery and equipment23€1.24M€781k▼
Furniture and vehicles24€340k€62k▼
Leasing and similar rights25€1.63M€939k▼
Assets under construction and advance payments27-€805k
Financial fixed assets28€3k€6k▲
Other financial fixed assets284/8€3k€6k▲
Amounts receivable and cash guarantees285/8€3k€6k▲
Current assets29/58€4.38M€4.77M▲
Stocks and contracts in progress3€1.82M€2.54M▲
Stocks30/36€1.82M€2.54M▲
Raw materials and consumables30/31€952k€1.07M▲
Work in progress32€413k€915k▲
Finished goods33€455k€515k▲
Advance payments36-€35k
Amounts receivable within one year40/41€1.85M€1.76M▼
Trade receivables40€1.71M€1.71M▲
Other amounts receivable41€141k€50k▼
Cash at bank and in hand54/58€528k€422k▼
Deferred charges and accrued income490/1€179k€45k▼
Equity and liabilities
Total equity and liabilities10/49€10.95M€10.49M▼
Equity10/15€137k€-2.27M▼
Contributions10/11€3.20M€4.73M▲
Capital10€3.20M€4.73M▲
Issued capital100€3.20M€4.73M▲
Revaluation surpluses12€2.21M€2.06M▼
Reserves13€167k€324k▲
Non-distributable reserves130/1€6k€6k=
Legal reserve130€6k€6k=
Tax-exempt reserves132€3k€3k=
Distributable reserves133€157k€314k▲
Profit (loss) carried forward14€-5.44M€-9.37M▼
Amounts payable17/49€10.81M€12.75M▲
Amounts payable after more than one year17€4.23M€4.19M▼
Financial debts170/4€4.23M€4.19M▼
Leasing and similar obligations172€1.54M€1.02M▼
Credit institutions173€2.69M€3.17M▲
Amounts payable within one year42/48€6.53M€8.40M▲
Current portion of amounts payable after more than one year42€529k€523k▼
Financial debts43€1.92M€1.49M▼
Credit institutions430/8€1.92M€1.49M▼
Trade debts44€2.08M€3.20M▲
Suppliers440/4€2.08M€3.20M▲
Advances received on contracts in progress46-€120k
Taxes, remuneration and social security45€1.84M€2.20M▲
Taxes450/3€249k€217k▼
Remuneration and social security454/9€1.59M€1.98M▲
Other amounts payable47/48€167k€860k▲
Accrued charges and deferred income492/3€49k€171k▲
Income statement
Code20242025
Operating income70/76A€11.64M€13.83M▲
Turnover70€10.88M€12.96M▲
Change in stocks of work in progress, finished goods and contracts in progress71€574k€562k▼
Other operating income74€184k€308k▲
Non-recurring operating income76A€5k€0▼
Operating charges60/66A€15.05M€17.37M▲
Goods for resale, raw materials and consumables60€3.99M€5.09M▲
Purchases600/8€3.58M€5.21M▲
Change in stocks: decrease (increase)609€411k€-118k▼
Services and other goods61€3.75M€4.68M▲
Remuneration, social security and pensions62€5.53M€5.63M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€1.60M€1.71M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€69k€0▼
Other operating charges640/8€116k€255k▲
Non-recurring operating charges66A-€2k
Operating profit (loss)9901€-3.41M€-3.54M▼
Financial charges65/66B€306k€385k▲
Recurring financial charges65€306k€385k▲
Debt charges650€282k€322k▲
Other financial charges652/9€23k€62k▲
Profit (loss) for the period before taxes9903€-3.72M€-3.93M▼
Income taxes67/77€2k€2k▼
Taxes670/3€2k€2k▼
Profit (loss) for the period9904€-3.72M€-3.93M▼
Profit (loss) for the period to be appropriated9905€-3.72M€-3.93M▼
Appropriation of the result
Profit (loss) to be appropriated9906€-5.44M€-9.37M▼
Profit (loss) brought forward from the previous period14P€-1.72M€-5.44M▼
Social balance
Average headcount (FTE)908791.183.0▼