Balance sheet
Code20242025
Assets
Total assets20/58€13.68M€14.60M▲
Fixed assets21/28€3.49M€3.34M▼
Intangible fixed assets21€133k€47k▼
Tangible fixed assets22/27€3.33M€3.26M▼
Land and buildings22€3.06M€3.13M▲
Plant, machinery and equipment23€169k€109k▼
Furniture and vehicles24€32k€21k▼
Assets under construction and advance payments27€70k€0▼
Financial fixed assets28€25k€26k▲
Other financial fixed assets284/8€25k€26k▲
Shares284-€549
Amounts receivable and cash guarantees285/8€25k€26k▲
Current assets29/58€10.19M€11.27M▲
Stocks and contracts in progress3€6.00M€5.07M▼
Stocks30/36€6.00M€5.07M▼
Goods purchased for resale34€6.00M€5.07M▼
Amounts receivable within one year40/41€2.37M€3.79M▲
Trade receivables40€2.30M€3.20M▲
Other amounts receivable41€61k€595k▲
Current investments50/53-€457k
Other investments51/53-€457k
Cash at bank and in hand54/58€1.73M€1.83M▲
Deferred charges and accrued income490/1€89k€120k▲
Equity and liabilities
Total equity and liabilities10/49€13.68M€14.60M▲
Equity10/15€7.45M€8.78M▲
Contributions10/11€131k€131k=
Capital10€131k€131k=
Issued capital100€131k€131k=
Reserves13€2.51M€3.02M▲
Non-distributable reserves130/1€13k€13k=
Legal reserve130€13k€13k=
Tax-exempt reserves132€1.37M€1.43M▲
Distributable reserves133€1.13M€1.57M▲
Profit (loss) carried forward14€4.66M€5.51M▲
Investment grants15€139k€126k▼
Provisions and deferred taxes16€36k€20k▼
Provisions for liabilities and charges160/5€36k€20k▼
Other liabilities and charges164/5€36k€20k▼
Amounts payable17/49€6.20M€5.80M▼
Amounts payable after more than one year17€2.69M€2.48M▼
Financial debts170/4€2.68M€2.47M▼
Credit institutions173€2.68M€2.47M▼
Other amounts payable178/9€4k€11k▲
Amounts payable within one year42/48€3.46M€3.26M▼
Current portion of amounts payable after more than one year42€331k€353k▲
Financial debts43€146k€130k▼
Credit institutions430/8€146k€130k▼
Trade debts44€1.51M€1.20M▼
Suppliers440/4€1.51M€1.20M▼
Advances received on contracts in progress46€27k€9k▼
Taxes, remuneration and social security45€562k€522k▼
Taxes450/3€164k€102k▼
Remuneration and social security454/9€398k€421k▲
Other amounts payable47/48€884k€1.04M▲
Accrued charges and deferred income492/3€47k€63k▲
Income statement
Code20242025
Operating income70/76A€20.06M€20.83M▲
Turnover70€19.73M€20.31M▲
Other operating income74€323k€521k▲
Operating charges60/66A€17.00M€17.48M▲
Goods for resale, raw materials and consumables60€9.55M€8.92M▼
Purchases600/8€9.79M€8.03M▼
Change in stocks: decrease (increase)609€-244k€889k▲
Services and other goods61€4.04M€4.75M▲
Remuneration, social security and pensions62€2.90M€3.25M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€436k€469k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€17k€48k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€10k€-16k▼
Other operating charges640/8€42k€68k▲
Operating profit (loss)9901€3.06M€3.35M▲
Financial income75/76B€125k€183k▲
Recurring financial income75€125k€183k▲
Income from current assets751-€15k
Other financial income752/9€125k€168k▲
Financial charges65/66B€201k€360k▲
Recurring financial charges65€201k€360k▲
Debt charges650€84k€73k▼
Other financial charges652/9€117k€286k▲
Profit (loss) for the period before taxes9903€2.98M€3.17M▲
Income taxes67/77€550k€156k▼
Taxes670/3€550k€372k▼
Tax adjustments and reversals of tax provisions77-€216k
Profit (loss) for the period9904€2.43M€3.01M▲
Transfer from tax-exempt reserves789€396k€442k▲
Transfer to tax-exempt reserves689€421k€505k▲
Profit (loss) for the period to be appropriated9905€2.41M€2.95M▲
Appropriation of the result
Profit (loss) to be appropriated9906€6.48M€7.62M▲
Profit (loss) brought forward from the previous period14P€4.07M€4.66M▲
Transfer to equity691/2€396k€442k▲
To other reserves6921€396k€442k▲
Profit to be distributed694/7€1.42M€1.67M▲
Return on contributions (dividend)694€577k€751k▲
Directors or managers695€842k€916k▲
Social balance
Average headcount (FTE)908735.236.8▲