Balance sheet
Code20232024
Assets
Total assets20/58€40.96M€39.86M▼
Fixed assets21/28€16.39M€15.38M▼
Tangible fixed assets22/27€16.39M€15.38M▼
Land and buildings22€575k€511k▼
Plant, machinery and equipment23€3.90M€4.06M▲
Furniture and vehicles24€85k€73k▼
Leasing and similar rights25€0€0=
Other tangible fixed assets26€10.01M€8.54M▼
Assets under construction and advance payments27€1.83M€2.20M▲
Current assets29/58€24.56M€24.48M▼
Stocks and contracts in progress3€15.76M€18.11M▲
Stocks30/36€15.64M€18.11M▲
Raw materials and consumables30/31€4.00M€5.27M▲
Work in progress32€919k€1.75M▲
Finished goods33€9.09M€9.54M▲
Advance payments36€1.64M€1.55M▼
Contracts in progress37€117k-
Amounts receivable within one year40/41€8.74M€6.31M▼
Trade receivables40€8.73M€5.71M▼
Other amounts receivable41€6k€603k▲
Cash at bank and in hand54/58€36k€7k▼
Deferred charges and accrued income490/1€26k€59k▲
Equity and liabilities
Total equity and liabilities10/49€40.96M€39.86M▼
Equity10/15€11.99M€12.56M▲
Contributions10/11€11.16M€11.16M=
Reserves13€111k€111k=
Distributable reserves133€111k€111k=
Profit (loss) carried forward14€719k€1.29M▲
Provisions and deferred taxes16€968k€807k▼
Provisions for liabilities and charges160/5€968k€807k▼
Environmental obligations163€690k€690k=
Other liabilities and charges164/5€279k€118k▼
Amounts payable17/49€28.00M€26.50M▼
Amounts payable after more than one year17€3.17M€2.00M▼
Financial debts170/4€3.17M€2.00M▼
Subordinated loans170€3.17M€2.00M▼
Amounts payable within one year42/48€24.83M€24.50M▼
Trade debts44€9.80M€8.68M▼
Suppliers440/4€9.80M€8.68M▼
Taxes, remuneration and social security45€1.15M€727k▼
Taxes450/3€497k€136k▼
Remuneration and social security454/9€656k€591k▼
Other amounts payable47/48€13.87M€15.09M▲
Accrued charges and deferred income492/3€2k-
Income statement
Code20232024
Operating income70/76A€60.93M€49.14M▼
Turnover70€57.67M€46.43M▼
Change in stocks of work in progress, finished goods and contracts in progress71€-1.06M€971k▲
Own construction capitalised72€2.76M€720k▼
Other operating income74€130k€73k▼
Non-recurring operating income76A€1.42M€948k▼
Operating charges60/66A€58.07M€47.40M▼
Goods for resale, raw materials and consumables60€44.61M€36.31M▼
Purchases600/8€44.29M€37.54M▼
Change in stocks: decrease (increase)609€319k€-1.22M▼
Services and other goods61€5.58M€4.29M▼
Remuneration, social security and pensions62€4.40M€4.19M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€2.63M€2.83M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-1.30M€-243k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€-268k€-161k▲
Other operating charges640/8€1.65M€101k▼
Non-recurring operating charges66A€766k€79k▼
Operating profit (loss)9901€2.86M€1.74M▼
Financial income75/76B€660k€328k▼
Recurring financial income75€660k€328k▼
Other financial income752/9€660k€328k▼
Financial charges65/66B€1.15M€1.49M▲
Recurring financial charges65€1.15M€1.49M▲
Debt charges650€683k€1.10M▲
Other financial charges652/9€462k€390k▼
Profit (loss) for the period before taxes9903€2.38M€569k▼
Transfer from deferred taxes780€86-
Income taxes67/77€245k€3k▼
Taxes670/3€245k€5k▼
Tax adjustments and reversals of tax provisions77-€2k
Profit (loss) for the period9904€2.13M€566k▼
Profit (loss) for the period to be appropriated9905€2.13M€566k▼
Appropriation of the result
Profit (loss) to be appropriated9906€719k€1.29M▲
Profit (loss) brought forward from the previous period14P€-1.41M€719k▲
Social balance
Average headcount (FTE)908764.262.8▼