Balance sheet
Code20242025
Assets
Total assets20/58€21.58M€32.97M▲
Fixed assets21/28€2.61M€2.52M▼
Tangible fixed assets22/27€627k€543k▼
Plant, machinery and equipment23€607€3k▲
Furniture and vehicles24€0-
Leasing and similar rights25€627k€539k▼
Other tangible fixed assets26-€60
Financial fixed assets28€1.98M€1.98M=
Affiliated companies280/1€1.98M-
Amounts receivable281€1.98M-
Other financial fixed assets284/8€4k-
Amounts receivable and cash guarantees285/8€4k-
Current assets29/58€18.97M€30.45M▲
Stocks and contracts in progress3€0-
Amounts receivable within one year40/41€18.65M€30.16M▲
Trade receivables40€3.55M€4.20M▲
Other amounts receivable41€15.10M€25.97M▲
Current investments50/53€3k€3k▲
Other investments51/53€3k-
Cash at bank and in hand54/58€221k€219k▼
Deferred charges and accrued income490/1€96k€61k▼
Equity and liabilities
Total equity and liabilities10/49€21.58M€32.97M▲
Equity10/15€3.88M€4.85M▲
Contributions10/11€150k€150k=
Reserves13€2.43M€2.43M=
Non-distributable reserves130/1€15k€15k=
Reserves not available under the articles1311€15k€15k=
Distributable reserves133€2.41M€2.41M=
Profit (loss) carried forward14€1.30M€2.27M▲
Amounts payable17/49€17.70M€28.12M▲
Amounts payable after more than one year17€485k€410k▼
Financial debts170/4€485k€410k▼
Leasing and similar obligations172€485k-
Amounts payable within one year42/48€14.54M€25.07M▲
Current portion of amounts payable after more than one year42€74k€75k▲
Trade debts44€13.19M€21.06M▲
Suppliers440/4€13.19M€21.06M▲
Taxes, remuneration and social security45€1.28M€853k▼
Taxes450/3€914k€588k▼
Remuneration and social security454/9€361k€265k▼
Other amounts payable47/48-€3.08M
Accrued charges and deferred income492/3€2.67M€2.64M▼
Income statement
Code20242025
Operating income70/76A€9.52M-
Turnover70€9.38M€8.22M▼
Other operating income74€137k-
Operating charges60/66A€9.08M-
Goods, raw materials, services and sundry goods60/61-€4.67M
Goods for resale, raw materials and consumables60€3.14M-
Purchases600/8€3.14M-
Services and other goods61€2.39M-
Remuneration, social security and pensions62€3.26M€2.47M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€88k€88k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€196k€-335k▼
Other operating charges640/8€7k€4k▼
Gross operating margin9900-€3.91M
Operating profit (loss)9901€439k€1.68M▲
Financial income75/76B€284k€315k▲
Recurring financial income75€284k€315k▲
Income from financial fixed assets750€29-
Income from current assets751€284k-
Financial charges65/66B€652k€707k▲
Recurring financial charges65€652k€707k▲
Debt charges650€637k-
Other financial charges652/9€14k-
Profit (loss) for the period before taxes9903€72k€1.29M▲
Income taxes67/77€307k€318k▲
Taxes670/3€307k-
Tax adjustments and reversals of tax provisions77€0-
Profit (loss) for the period9904€-234k€973k▲
Profit (loss) for the period to be appropriated9905€-234k€973k▲
Appropriation of the result
Profit (loss) to be appropriated9906€1.30M€2.27M▲
Profit (loss) brought forward from the previous period14P€1.54M€1.30M▼
Social balance
Average headcount (FTE)908731.923.6▼