Balance sheet
Code20242025
Assets
Total assets20/58€15.56M€14.17M▼
Fixed assets21/28€524k€821k▲
Intangible fixed assets21€427k€588k▲
Tangible fixed assets22/27€61k€210k▲
Plant, machinery and equipment23€15k€8k▼
Furniture and vehicles24€46k€46k▼
Other tangible fixed assets26-€156k
Financial fixed assets28€36k€23k▼
Affiliated companies280/1€22k€22k=
Participating interests280€22k€22k=
Other financial fixed assets284/8€14k€961▼
Amounts receivable and cash guarantees285/8€14k€961▼
Current assets29/58€15.03M€13.35M▼
Stocks and contracts in progress3€579k€476k▼
Stocks30/36€579k€476k▼
Raw materials and consumables30/31€160k€200k▲
Goods purchased for resale34€418k€277k▼
Amounts receivable within one year40/41€5.00M€6.26M▲
Trade receivables40€3.81M€3.62M▼
Other amounts receivable41€1.18M€2.64M▲
Cash at bank and in hand54/58€9.34M€6.53M▼
Deferred charges and accrued income490/1€114k€79k▼
Equity and liabilities
Total equity and liabilities10/49€15.56M€14.17M▼
Equity10/15€2.48M€2.30M▼
Contributions10/11€62k€62k=
Capital10€62k€62k=
Issued capital100€62k€62k=
Reserves13€1.88M€1.88M=
Non-distributable reserves130/1€6k€6k=
Legal reserve130€6k€6k=
Tax-exempt reserves132€1.84M€1.84M=
Distributable reserves133€28k€28k=
Profit (loss) carried forward14€538k€367k▼
Provisions and deferred taxes16€93k€93k=
Provisions for liabilities and charges160/5€93k€93k=
Other liabilities and charges164/5€93k€93k=
Amounts payable17/49€12.99M€11.77M▼
Amounts payable within one year42/48€12.97M€11.70M▼
Trade debts44€2.61M€4.34M▲
Suppliers440/4€2.61M€4.34M▲
Advances received on contracts in progress46€1.61M€412k▼
Taxes, remuneration and social security45€4.63M€4.76M▲
Taxes450/3€3.82M€4.10M▲
Remuneration and social security454/9€810k€664k▼
Other amounts payable47/48€4.13M€2.18M▼
Accrued charges and deferred income492/3€16k€75k▲
Income statement
Code20242025
Operating income70/76A€17.97M€18.13M▲
Turnover70€17.43M€17.65M▲
Own construction capitalised72€368k€324k▼
Other operating income74€172k€154k▼
Operating charges60/66A€16.31M€16.29M▼
Goods for resale, raw materials and consumables60€2.44M€2.25M▼
Purchases600/8€2.59M€2.15M▼
Change in stocks: decrease (increase)609€-148k€102k▲
Services and other goods61€8.87M€9.51M▲
Remuneration, social security and pensions62€4.85M€4.24M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€103k€193k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4-€-10k
Other operating charges640/8€52k€103k▲
Non-recurring operating charges66A-€2k
Operating profit (loss)9901€1.66M€1.84M▲
Financial income75/76B€292k€192k▼
Recurring financial income75€292k€192k▼
Income from current assets751€89k€73k▼
Other financial income752/9€203k€118k▼
Financial charges65/66B€331k€253k▼
Recurring financial charges65€331k€253k▼
Debt charges650€6k€2k▼
Other financial charges652/9€324k€251k▼
Profit (loss) for the period before taxes9903€1.62M€1.78M▲
Income taxes67/77€491k€450k▼
Taxes670/3€491k€450k▼
Profit (loss) for the period9904€1.13M€1.33M▲
Profit (loss) for the period to be appropriated9905€1.13M€1.33M▲
Appropriation of the result
Profit (loss) to be appropriated9906€2.04M€1.87M▼
Profit (loss) brought forward from the previous period14P€905k€538k▼
Profit to be distributed694/7€1.50M€1.50M=
Return on contributions (dividend)694€1.50M€1.50M=
Social balance
Average headcount (FTE)908770.158.2▼