Balance sheet
Code20242025
Assets
Total assets20/58€10.36M€10.34M▼
Formation expenses20€512k€442k▼
Fixed assets21/28€6.32M€6.09M▼
Intangible fixed assets21€395k€270k▼
Tangible fixed assets22/27€5.92M€5.81M▼
Land and buildings22€4.97M€5.00M▲
Plant, machinery and equipment23€757k€702k▼
Furniture and vehicles24€191k€117k▼
Assets under construction and advance payments27-€0
Financial fixed assets28€3k€3k=
Other financial fixed assets284/8-€3k
Shares284-€3k
Current assets29/58€3.53M€3.81M▲
Stocks and contracts in progress3€1.62M€1.87M▲
Stocks30/36€1.62M€1.87M▲
Raw materials and consumables30/31-€1.44M
Work in progress32-€426k
Amounts receivable within one year40/41€1.72M€1.67M▼
Trade receivables40€1.61M€1.65M▲
Other amounts receivable41€108k€27k▼
Current investments50/53€1k€1k▼
Other investments51/53-€1k
Cash at bank and in hand54/58€140k€225k▲
Deferred charges and accrued income490/1€48k€44k▼
Equity and liabilities
Total equity and liabilities10/49€10.36M€10.34M▼
Equity10/15€4.56M€4.67M▲
Contributions10/11€983k€983k=
Capital10€983k€983k=
Issued capital100€983k€983k=
Revaluation surpluses12€3.85M€3.85M=
Reserves13€2.73M€2.73M=
Non-distributable reserves130/1€98k€98k=
Legal reserve130€98k€98k=
Tax-exempt reserves132€2k€2k=
Distributable reserves133€2.63M€2.63M=
Profit (loss) carried forward14€-3.11M€-3.00M▲
Investment grants15€111k€107k▼
Provisions and deferred taxes16€32k€32k=
Deferred taxes168€32k€32k=
Amounts payable17/49€5.76M€5.64M▼
Amounts payable after more than one year17€1.19M€1.29M▲
Financial debts170/4€1.19M€1.29M▲
Credit institutions173-€537k
Other loans174-€749k
Amounts payable within one year42/48€4.58M€4.36M▼
Current portion of amounts payable after more than one year42€556k€517k▼
Financial debts43€2.00M€1.71M▼
Credit institutions430/8€1.85M€1.60M▼
Other loans439€150k€113k▼
Trade debts44€1.44M€1.33M▼
Suppliers440/4€1.44M€1.33M▼
Advances received on contracts in progress46€0-
Taxes, remuneration and social security45€567k€582k▲
Taxes450/3€85k€86k▲
Remuneration and social security454/9€482k€496k▲
Other amounts payable47/48€10k€213k▲
Accrued charges and deferred income492/3€0-
Income statement
Code20242025
Operating income70/76A-€11.18M
Turnover70€9.06M€10.64M▲
Change in stocks of work in progress, finished goods and contracts in progress71-€358k
Other operating income74-€184k
Operating charges60/66A-€10.87M
Goods, raw materials, services and sundry goods60/61€5.13M-
Goods for resale, raw materials and consumables60-€5.60M
Purchases600/8-€5.49M
Change in stocks: decrease (increase)609-€108k
Services and other goods61-€1.14M
Remuneration, social security and pensions62€3.56M€3.57M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€413k€479k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€3k-
Other operating charges640/8€89k€90k▲
Gross operating margin9900€4.22M-
Operating profit (loss)9901€156k€307k▲
Financial income75/76B€4k€7k▲
Recurring financial income75€4k€7k▲
Income from current assets751-€15
Other financial income752/9-€7k
Financial charges65/66B€213k€200k▼
Recurring financial charges65€213k€200k▼
Debt charges650-€133k
Other financial charges652/9-€66k
Profit (loss) for the period before taxes9903€-52k€113k▲
Transfer from deferred taxes780€10k-
Income taxes67/77€79€7k▲
Taxes670/3-€7k
Profit (loss) for the period9904€-43k€106k▲
Profit (loss) for the period to be appropriated9905€-43k€106k▲
Appropriation of the result
Profit (loss) to be appropriated9906€-3.11M€-3.00M▲
Profit (loss) brought forward from the previous period14P€-3.06M€-3.11M▼
Social balance
Average headcount (FTE)908755.255.2=