Balance sheet
Code20242025
Assets
Total assets20/58€27.05M€27.25M▲
Fixed assets21/28€8.11M€7.92M▼
Intangible fixed assets21€57k€57k▲
Tangible fixed assets22/27€8.05M€7.86M▼
Land and buildings22€2.87M€2.77M▼
Plant, machinery and equipment23€1.81M€1.83M▲
Furniture and vehicles24€3.28M€3.18M▼
Other tangible fixed assets26€89k€77k▼
Financial fixed assets28€4k€4k=
Other financial fixed assets284/8€4k€4k=
Amounts receivable and cash guarantees285/8€4k€4k=
Current assets29/58€18.95M€19.33M▲
Amounts receivable after more than one year29€1.98M€2.83M▲
Other amounts receivable291€1.98M€2.83M▲
Stocks and contracts in progress3€209k€198k▼
Stocks30/36€209k€198k▼
Raw materials and consumables30/31€205k€193k▼
Goods purchased for resale34€5k€5k=
Amounts receivable within one year40/41€6.76M€4.05M▼
Trade receivables40€3.95M€3.09M▼
Other amounts receivable41€2.81M€966k▼
Current investments50/53€8.74M€10.98M▲
Other investments51/53€8.74M€10.98M▲
Cash at bank and in hand54/58€1.11M€1.06M▼
Deferred charges and accrued income490/1€145k€208k▲
Equity and liabilities
Total equity and liabilities10/49€27.05M€27.25M▲
Equity10/15€24.73M€26.63M▲
Contributions10/11€100k€100k=
Capital10€100k€100k=
Issued capital100€100k€100k=
Reserves13€24.63M€26.53M▲
Non-distributable reserves130/1€10k€10k=
Legal reserve130€10k€10k=
Tax-exempt reserves132€2.99M€3.05M▲
Distributable reserves133€21.62M€23.46M▲
Amounts payable17/49€2.33M€627k▼
Amounts payable within one year42/48€2.33M€619k▼
Financial debts43-€1
Credit institutions430/8-€1
Trade debts44€1.08M€442k▼
Suppliers440/4€1.08M€442k▼
Taxes, remuneration and social security45€345k€177k▼
Taxes450/3€246k€98k▼
Remuneration and social security454/9€99k€79k▼
Other amounts payable47/48€900k€249▼
Accrued charges and deferred income492/3€725€8k▲
Income statement
Code20242025
Operating income70/76A€23.86M€24.59M▲
Turnover70€23.62M€24.30M▲
Other operating income74€123k€203k▲
Non-recurring operating income76A€115k€95k▼
Operating charges60/66A€20.49M€22.04M▲
Goods for resale, raw materials and consumables60€13.77M€14.76M▲
Purchases600/8€13.77M€14.74M▲
Change in stocks: decrease (increase)609€-4k€12k▲
Services and other goods61€2.40M€2.38M▼
Remuneration, social security and pensions62€2.69M€3.04M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€1.46M€1.70M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-420€5k▲
Other operating charges640/8€170k€161k▼
Operating profit (loss)9901€3.36M€2.55M▼
Financial income75/76B€449k€1.50M▲
Recurring financial income75€449k€1.50M▲
Income from current assets751€339k€1.36M▲
Other financial income752/9€110k€137k▲
Financial charges65/66B€17k€143k▲
Recurring financial charges65€17k€140k▲
Debt charges650€18k€64k▲
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651€-29k€7k▲
Other financial charges652/9€28k€69k▲
Non-recurring financial charges66B-€2k
Profit (loss) for the period before taxes9903€3.80M€3.90M▲
Income taxes67/77€945k€1.00M▲
Taxes670/3€945k€1.00M▲
Profit (loss) for the period9904€2.85M€2.90M▲
Transfer from tax-exempt reserves789€1.57M€784k▼
Transfer to tax-exempt reserves689€824k€842k▲
Profit (loss) for the period to be appropriated9905€3.60M€2.84M▼
Appropriation of the result
Profit (loss) to be appropriated9906€3.60M€2.84M▼
Transfer from equity791/2€1.09M€1.00M▼
From reserves792€1.09M€1.00M▼
Transfer to equity691/2€3.69M€2.84M▼
To other reserves6921€3.69M€2.84M▼
Profit to be distributed694/7€1.00M€1.00M=
Return on contributions (dividend)694€1.00M€1.00M=
Social balance
Average headcount (FTE)908741.840.4▼