Balance sheet
Code20242025
Assets
Total assets20/58€2.39M€2.39M▲
Fixed assets21/28€732k€366k▼
Tangible fixed assets22/27€694k€312k▼
Land and buildings22€3k€0▼
Plant, machinery and equipment23€114k€125k▲
Furniture and vehicles24€56k€45k▼
Leasing and similar rights25€520k€142k▼
Financial fixed assets28€39k€54k▲
Current assets29/58€1.66M€2.03M▲
Amounts receivable after more than one year29€293k€304k▲
Other amounts receivable291€293k€304k▲
Stocks and contracts in progress3€247k€95k▼
Stocks30/36€32k€40k▲
Contracts in progress37€215k€54k▼
Amounts receivable within one year40/41€697k€924k▲
Trade receivables40€501k€843k▲
Other amounts receivable41€196k€81k▼
Cash at bank and in hand54/58€399k€701k▲
Deferred charges and accrued income490/1€20k€4k▼
Equity and liabilities
Total equity and liabilities10/49€2.39M€2.39M▲
Equity10/15€1.53M€1.58M▲
Contributions10/11€20k€20k=
Reserves13€1.51M€1.56M▲
Tax-exempt reserves132€114k€106k▼
Distributable reserves133€1.40M€1.46M▲
Profit (loss) carried forward14-€0
Provisions and deferred taxes16€19k€166k▲
Provisions for liabilities and charges160/5-€150k
Environmental obligations163-€150k
Deferred taxes168€19k€16k▼
Amounts payable17/49€835k€646k▼
Amounts payable after more than one year17€178k€31k▼
Financial debts170/4€178k€31k▼
Amounts payable within one year42/48€639k€594k▼
Current portion of amounts payable after more than one year42€266k€122k▼
Financial debts43€17k€0▼
Credit institutions430/8€17k€0▼
Trade debts44€335k€329k▼
Suppliers440/4€335k€329k▼
Advances received on contracts in progress46€0-
Taxes, remuneration and social security45€22k€3k▼
Taxes450/3€393€0▼
Remuneration and social security454/9€22k€3k▼
Other amounts payable47/48-€140k
Accrued charges and deferred income492/3€18k€22k▲
Income statement
Code20242025
Non-recurring operating income76A€0€82k▲
Remuneration, social security and pensions62€377k€281k▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€487k€345k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€0€7k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8-€150k
Other operating charges640/8€15k€22k▲
Non-recurring operating charges66A€4k€12k▲
Gross operating margin9900€1.02M€1.05M▲
Operating profit (loss)9901€132k€229k▲
Financial income75/76B€6k€35k▲
Recurring financial income75€6k€13k▲
Non-recurring financial income76B€0€22k▲
Financial charges65/66B€16k€11k▼
Recurring financial charges65€16k€11k▼
Profit (loss) for the period before taxes9903€122k€252k▲
Transfer from deferred taxes780€5k€7k▲
Transfer to deferred taxes680-€4k
Income taxes67/77€38k€67k▲
Profit (loss) for the period9904€89k€188k▲
Transfer from tax-exempt reserves789€16k€20k▲
Transfer to tax-exempt reserves689-€12k
Profit (loss) for the period to be appropriated9905€105k€196k▲
Appropriation of the result
Profit (loss) to be appropriated9906€105k€196k▲
Transfer to equity691/2€105k€56k▼
To other reserves6921€105k€56k▼
Profit to be distributed694/7-€140k
Return on contributions (dividend)694-€140k
Social balance
Average headcount (FTE)90875.65.6=