Balance sheet
Code20242025
Assets
Total assets20/58€10.16M€11.09M▲
Fixed assets21/28€700k€1.71M▲
Intangible fixed assets21€24k€24k▼
Tangible fixed assets22/27€676k€1.69M▲
Land and buildings22€221k€1.25M▲
Plant, machinery and equipment23€381k€337k▼
Furniture and vehicles24€74k€100k▲
Current assets29/58€9.46M€9.38M▼
Amounts receivable after more than one year29€56k€260k▲
Other amounts receivable291€56k€260k▲
Stocks and contracts in progress3€3.67M€3.75M▲
Stocks30/36€3.67M€3.75M▲
Raw materials and consumables30/31€3.28M€3.53M▲
Finished goods33€356k€213k▼
Goods purchased for resale34€40k-
Amounts receivable within one year40/41€4.16M€3.78M▼
Trade receivables40€4.00M€3.73M▼
Other amounts receivable41€162k€44k▼
Current investments50/53€26k€26k▲
Other investments51/53€26k€26k▲
Cash at bank and in hand54/58€1.33M€1.54M▲
Deferred charges and accrued income490/1€209k€27k▼
Equity and liabilities
Total equity and liabilities10/49€10.16M€11.09M▲
Equity10/15€4.21M€5.74M▲
Contributions10/11€300k€300k=
Capital10€300k€300k=
Issued capital100€300k€300k=
Revaluation surpluses12€873€873=
Reserves13€3.91M€5.44M▲
Non-distributable reserves130/1€30k€30k=
Legal reserve130€30k€30k=
Tax-exempt reserves132€1.46M€1.55M▲
Distributable reserves133€2.42M€3.86M▲
Amounts payable17/49€5.95M€5.35M▼
Amounts payable after more than one year17-€280k
Financial debts170/4-€280k
Credit institutions173-€280k
Amounts payable within one year42/48€5.93M€5.06M▼
Current portion of amounts payable after more than one year42-€251k
Trade debts44€2.26M€894k▼
Suppliers440/4€2.26M€894k▼
Advances received on contracts in progress46€7k€12k▲
Taxes, remuneration and social security45€163k€192k▲
Taxes450/3€39k€95k▲
Remuneration and social security454/9€125k€97k▼
Other amounts payable47/48€3.50M€3.71M▲
Accrued charges and deferred income492/3€21k€11k▼
Income statement
Code20242025
Operating income70/76A€13.03M€13.77M▲
Turnover70€12.87M€13.88M▲
Change in stocks of work in progress, finished goods and contracts in progress71€106k€-144k▼
Other operating income74€22k€21k▼
Non-recurring operating income76A€38k€8k▼
Operating charges60/66A€10.96M€11.67M▲
Goods for resale, raw materials and consumables60€7.81M€8.43M▲
Purchases600/8€7.79M€8.65M▲
Change in stocks: decrease (increase)609€20k€-217k▼
Services and other goods61€1.97M€1.98M▲
Remuneration, social security and pensions62€1.00M€1.09M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€116k€144k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€25k€-14k▼
Other operating charges640/8€33k€39k▲
Operating profit (loss)9901€2.07M€2.09M▲
Financial income75/76B€13k€49k▲
Recurring financial income75€13k€49k▲
Income from financial fixed assets750€171€13k▲
Income from current assets751€2k€4k▲
Other financial income752/9€10k€31k▲
Financial charges65/66B€6k€87k▲
Recurring financial charges65€6k€87k▲
Debt charges650€327€65k▲
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651€-4k-
Other financial charges652/9€9k€22k▲
Profit (loss) for the period before taxes9903€2.08M€2.05M▼
Income taxes67/77€381k€524k▲
Taxes670/3€574k€524k▼
Tax adjustments and reversals of tax provisions77€193k-
Profit (loss) for the period9904€1.70M€1.53M▼
Transfer from tax-exempt reserves789-€568k
Transfer to tax-exempt reserves689-€653k
Profit (loss) for the period to be appropriated9905€1.70M€1.45M▼
Appropriation of the result
Profit (loss) to be appropriated9906€2.46M€1.45M▼
Profit (loss) brought forward from the previous period14P€766k-
Transfer from equity791/2€1.80M-
From reserves792€1.80M-
Transfer to equity691/2-€1.45M
To other reserves6921-€1.45M
Profit to be distributed694/7€4.27M-
Return on contributions (dividend)694€4.27M-
Social balance
Average headcount (FTE)908713.612.1▼