Balance sheet
Code20242025
Assets
Total assets20/58€23.19M€19.42M▼
Fixed assets21/28€5.45M€4.89M▼
Tangible fixed assets22/27€5.45M€4.89M▼
Land and buildings22€4.49M€4.10M▼
Plant, machinery and equipment23€582k€476k▼
Furniture and vehicles24€46k€29k▼
Leasing and similar rights25€335k€279k▼
Current assets29/58€17.74M€14.53M▼
Stocks and contracts in progress3€7.89M€4.98M▼
Stocks30/36€7.89M€4.98M▼
Goods purchased for resale34€7.89M€4.98M▼
Amounts receivable within one year40/41€8.47M€8.97M▲
Trade receivables40€3.12M€5.58M▲
Other amounts receivable41€5.36M€3.39M▼
Current investments50/53€1.05M€51k▼
Other investments51/53€1.05M€51k▼
Cash at bank and in hand54/58€276k€521k▲
Deferred charges and accrued income490/1€48k€8k▼
Equity and liabilities
Total equity and liabilities10/49€23.19M€19.42M▼
Equity10/15€7.85M€8.06M▲
Contributions10/11€404k€404k=
Capital10€404k€404k=
Issued capital100€404k€404k=
Revaluation surpluses12€181k€181k=
Reserves13€936k€936k=
Non-distributable reserves130/1€40k€40k=
Legal reserve130€40k€40k=
Distributable reserves133€896k€896k=
Profit (loss) carried forward14€6.33M€6.54M▲
Provisions and deferred taxes16€328k€312k▼
Provisions for liabilities and charges160/5€328k€312k▼
Major repairs and maintenance162€0-
Other liabilities and charges164/5€328k€312k▼
Amounts payable17/49€15.02M€11.05M▼
Amounts payable after more than one year17€1.38M€1.02M▼
Financial debts170/4€1.38M€1.02M▼
Leasing and similar obligations172€305k€247k▼
Credit institutions173€1.08M€775k▼
Amounts payable within one year42/48€13.44M€9.82M▼
Current portion of amounts payable after more than one year42€357k€358k▲
Trade debts44€4.36M€6.67M▲
Suppliers440/4€4.36M€6.67M▲
Advances received on contracts in progress46€105k€8k▼
Taxes, remuneration and social security45€661k€279k▼
Taxes450/3€401k€17k▼
Remuneration and social security454/9€260k€262k▲
Other amounts payable47/48€7.96M€2.50M▼
Accrued charges and deferred income492/3€192k€213k▲
Income statement
Code20242025
Operating income70/76A€71.42M€69.15M▼
Turnover70€65.38M€63.55M▼
Other operating income74€6.05M€5.60M▼
Non-recurring operating income76A€0-
Operating charges60/66A€67.57M€65.53M▼
Goods for resale, raw materials and consumables60€61.97M€58.52M▼
Purchases600/8€60.83M€55.44M▼
Change in stocks: decrease (increase)609€1.15M€3.08M▲
Services and other goods61€2.16M€3.22M▲
Remuneration, social security and pensions62€2.91M€3.18M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€624k€594k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-206k€-160k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€-20k€-16k▲
Other operating charges640/8€128k€192k▲
Non-recurring operating charges66A€0-
Operating profit (loss)9901€3.86M€3.62M▼
Financial income75/76B€154k€127k▼
Recurring financial income75€154k€127k▼
Income from current assets751€154k€127k▼
Other financial income752/9€0€264▲
Financial charges65/66B€-34k€27k▲
Recurring financial charges65€-34k€27k▲
Debt charges650€26k€25k▼
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651€-70k€-21k▲
Other financial charges652/9€10k€23k▲
Profit (loss) for the period before taxes9903€4.04M€3.72M▼
Income taxes67/77€1.04M€1.01M▼
Taxes670/3€1.24M€1.04M▼
Tax adjustments and reversals of tax provisions77€197k€31k▼
Profit (loss) for the period9904€3.00M€2.71M▼
Profit (loss) for the period to be appropriated9905€3.00M€2.71M▼
Appropriation of the result
Profit (loss) to be appropriated9906€9.33M€9.04M▼
Profit (loss) brought forward from the previous period14P€6.32M€6.33M▲
Profit to be distributed694/7€3.00M€2.50M▼
Return on contributions (dividend)694€3.00M€2.50M▼
Social balance
Average headcount (FTE)908739.742.8▲