Balance sheet
Code20242025
Assets
Total assets20/58€6.81M€9.54M▲
Fixed assets21/28€2.43M€4.00M▲
Intangible fixed assets21€185k€442k▲
Tangible fixed assets22/27€2.22M€3.54M▲
Land and buildings22€1.05M€1.05M▲
Plant, machinery and equipment23€163k€224k▲
Furniture and vehicles24€930k€1.74M▲
Leasing and similar rights25€71k€488k▲
Other tangible fixed assets26€12k€35k▲
Financial fixed assets28€20k€20k=
Other financial fixed assets284/8€20k€20k=
Shares284€2k€2k=
Amounts receivable and cash guarantees285/8€18k€18k=
Current assets29/58€4.38M€5.54M▲
Stocks and contracts in progress3€395k€247k▼
Stocks30/36€395k€247k▼
Goods purchased for resale34€395k€247k▼
Amounts receivable within one year40/41€3.78M€4.03M▲
Trade receivables40€2.58M€2.60M▲
Other amounts receivable41€1.20M€1.43M▲
Current investments50/53€12k€3k▼
Other investments51/53€12k€3k▼
Cash at bank and in hand54/58€154k€607k▲
Deferred charges and accrued income490/1€43k€653k▲
Equity and liabilities
Total equity and liabilities10/49€6.81M€9.54M▲
Equity10/15€886k€1.04M▲
Contributions10/11€39k€39k=
Reserves13€847k€1.00M▲
Tax-exempt reserves132€0-
Distributable reserves133€847k€1.00M▲
Amounts payable17/49€5.93M€8.50M▲
Amounts payable after more than one year17€1.81M€4.04M▲
Financial debts170/4€1.41M€2.24M▲
Leasing and similar obligations172€53k€359k▲
Credit institutions173€1.35M€1.88M▲
Other amounts payable178/9€400k€1.80M▲
Amounts payable within one year42/48€4.12M€4.01M▼
Current portion of amounts payable after more than one year42€435k€782k▲
Financial debts43€1.18M€34k▼
Credit institutions430/8€1.15M€0▼
Other loans439€25k€34k▲
Trade debts44€1.71M€2.78M▲
Suppliers440/4€1.71M€2.78M▲
Taxes, remuneration and social security45€206k€156k▼
Taxes450/3€32k€17k▼
Remuneration and social security454/9€174k€139k▼
Other amounts payable47/48€600k€260k▼
Accrued charges and deferred income492/3€0€443k▲
Income statement
Code20242025
Operating income70/76A€16.96M€18.94M▲
Turnover70€16.75M€18.84M▲
Other operating income74€200k€79k▼
Non-recurring operating income76A€4k€17k▲
Operating charges60/66A€16.36M€18.54M▲
Goods for resale, raw materials and consumables60€9.64M€11.35M▲
Purchases600/8€9.90M€11.20M▲
Change in stocks: decrease (increase)609€-262k€148k▲
Services and other goods61€3.69M€4.29M▲
Remuneration, social security and pensions62€2.20M€2.13M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€515k€595k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€269k€81k▼
Other operating charges640/8€31k€51k▲
Non-recurring operating charges66A€19k€49k▲
Operating profit (loss)9901€596k€396k▼
Financial income75/76B€57k€49k▼
Recurring financial income75€57k€49k▼
Income from current assets751€35k€43k▲
Other financial income752/9€22k€5k▼
Financial charges65/66B€197k€209k▲
Recurring financial charges65€197k€209k▲
Debt charges650€143k€129k▼
Other financial charges652/9€54k€81k▲
Profit (loss) for the period before taxes9903€457k€236k▼
Income taxes67/77€42k€80k▲
Taxes670/3€42k€80k▲
Profit (loss) for the period9904€415k€156k▼
Transfer from tax-exempt reserves789€180k€0▼
Profit (loss) for the period to be appropriated9905€595k€156k▼
Appropriation of the result
Profit (loss) to be appropriated9906€595k€156k▼
Transfer from equity791/2€550k€0▼
From reserves792€550k€0▼
Transfer to equity691/2€195k€156k▼
To other reserves6921€195k€156k▼
Profit to be distributed694/7€950k€0▼
Return on contributions (dividend)694€550k€0▼
Directors or managers695€400k€0▼
Social balance
Average headcount (FTE)908735.532.4▼