Balance sheet
Code20242025
Assets
Total assets20/58€21.97M€20.78M▼
Fixed assets21/28€773k€810k▲
Intangible fixed assets21€5k€22k▲
Tangible fixed assets22/27€767k€788k▲
Land and buildings22€720k€635k▼
Plant, machinery and equipment23€27k€25k▼
Furniture and vehicles24€20k€128k▲
Financial fixed assets28€500€500=
Other financial fixed assets284/8€500€500=
Amounts receivable and cash guarantees285/8€500€500=
Current assets29/58€21.20M€19.97M▼
Stocks and contracts in progress3€14.51M€9.77M▼
Stocks30/36€14.51M€9.77M▼
Raw materials and consumables30/31€14.05M€8.46M▼
Work in progress32€126k€250k▲
Finished goods33€309k€1.06M▲
Advance payments36€22k-
Amounts receivable within one year40/41€2.01M€3.35M▲
Trade receivables40€2.01M€3.35M▲
Other amounts receivable41€6k€6k=
Cash at bank and in hand54/58€4.65M€6.79M▲
Deferred charges and accrued income490/1€28k€53k▲
Equity and liabilities
Total equity and liabilities10/49€21.97M€20.78M▼
Equity10/15€17.78M€19.99M▲
Contributions10/11€62k€62k=
Capital10€62k€62k=
Issued capital100€62k€62k=
Reserves13€17.72M€19.93M▲
Non-distributable reserves130/1€53k€53k=
Legal reserve130€50k€50k=
Reserves not available under the articles1311€3k€3k=
Tax-exempt reserves132€26k€26k▼
Distributable reserves133€17.64M€19.85M▲
Provisions and deferred taxes16€155-
Deferred taxes168€155-
Amounts payable17/49€4.19M€791k▼
Amounts payable after more than one year17€1.27M-
Other amounts payable178/9€1.27M-
Amounts payable within one year42/48€2.81M€780k▼
Trade debts44€864k€479k▼
Suppliers440/4€864k€479k▼
Taxes, remuneration and social security45€344k€301k▼
Taxes450/3€287k€241k▼
Remuneration and social security454/9€57k€60k▲
Other amounts payable47/48€1.60M-
Accrued charges and deferred income492/3€111k€11k▼
Income statement
Code20242025
Operating income70/76A€19.72M€23.80M▲
Turnover70€20.32M€22.89M▲
Change in stocks of work in progress, finished goods and contracts in progress71€-607k€877k▲
Other operating income74€3k€7k▲
Non-recurring operating income76A-€18k
Operating charges60/66A€16.83M€20.80M▲
Goods for resale, raw materials and consumables60€13.79M€17.54M▲
Purchases600/8€12.50M€11.95M▼
Change in stocks: decrease (increase)609€1.29M€5.59M▲
Services and other goods61€2.07M€2.20M▲
Remuneration, social security and pensions62€800k€857k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€153k€119k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€-52k-
Other operating charges640/8€66k€80k▲
Operating profit (loss)9901€2.89M€3.00M▲
Financial income75/76B€7k€30k▲
Recurring financial income75€7k€30k▲
Other financial income752/9€7k€30k▲
Financial charges65/66B€154k€81k▼
Recurring financial charges65€154k€81k▼
Debt charges650€154k€79k▼
Other financial charges652/9€116€2k▲
Profit (loss) for the period before taxes9903€2.75M€2.95M▲
Transfer from deferred taxes780€155€155=
Income taxes67/77€679k€738k▲
Taxes670/3€679k€738k▲
Profit (loss) for the period9904€2.07M€2.21M▲
Transfer from tax-exempt reserves789€301€301=
Profit (loss) for the period to be appropriated9905€2.07M€2.21M▲
Appropriation of the result
Profit (loss) to be appropriated9906€2.07M€2.21M▲
Transfer to equity691/2€2.07M€2.21M▲
To other reserves6921€2.07M€2.21M▲
Social balance
Average headcount (FTE)908715.716.9▲