Balance sheet
Code20242025
Assets
Total assets20/58€3.20M€3.11M▼
Fixed assets21/28€1.11M€1.02M▼
Intangible fixed assets21€0€38k▲
Tangible fixed assets22/27€1.07M€962k▼
Land and buildings22€950k€872k▼
Plant, machinery and equipment23€22k€21k▼
Furniture and vehicles24€99k€69k▼
Financial fixed assets28€35k€23k▼
Current assets29/58€2.10M€2.09M▼
Stocks and contracts in progress3€959k€960k▲
Stocks30/36€959k€960k▲
Amounts receivable within one year40/41€843k€705k▼
Trade receivables40€780k€661k▼
Other amounts receivable41€63k€44k▼
Cash at bank and in hand54/58€286k€417k▲
Deferred charges and accrued income490/1€9k€7k▼
Equity and liabilities
Total equity and liabilities10/49€3.20M€3.11M▼
Equity10/15€1.89M€1.98M▲
Contributions10/11€19k€19k=
Reserves13€339k€343k▲
Distributable reserves133€339k€343k▲
Profit (loss) carried forward14€1.52M€1.59M▲
Investment grants15€16k€37k▲
Provisions and deferred taxes16€3k€3k▼
Deferred taxes168€3k€3k▼
Amounts payable17/49€1.31M€1.13M▼
Amounts payable after more than one year17€741k€635k▼
Financial debts170/4€741k€635k▼
Amounts payable within one year42/48€569k€491k▼
Current portion of amounts payable after more than one year42€111k€106k▼
Financial debts43€13k-
Credit institutions430/8€13k-
Trade debts44€200k€138k▼
Suppliers440/4€200k€138k▼
Taxes, remuneration and social security45€51k€55k▲
Taxes450/3€15k€41k▲
Remuneration and social security454/9€36k€14k▼
Other amounts payable47/48€194k€192k▼
Accrued charges and deferred income492/3€45-
Income statement
Code20242025
Remuneration, social security and pensions62€287k€260k▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€111k€118k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€16k€5k▼
Other operating charges640/8€29k€28k▼
Gross operating margin9900€478k€620k▲
Operating profit (loss)9901€35k€209k▲
Financial income75/76B€29k€29k▲
Recurring financial income75€29k€29k▲
Financial charges65/66B€43k€19k▼
Recurring financial charges65€25k€19k▼
Non-recurring financial charges66B€18k-
Profit (loss) for the period before taxes9903€20k€219k▲
Transfer from deferred taxes780€590€586▼
Income taxes67/77€20k€46k▲
Profit (loss) for the period9904€518€174k▲
Profit (loss) for the period to be appropriated9905€518€174k▲
Appropriation of the result
Profit (loss) to be appropriated9906€1.52M€1.69M▲
Profit (loss) brought forward from the previous period14P€1.51M€1.52M=
Transfer from equity791/2€100k€100k=
Transfer to equity691/2-€104k
To other reserves6921-€104k
Profit to be distributed694/7€100k€100k=
Return on contributions (dividend)694€100k€100k=
Social balance
Average headcount (FTE)90875.54.9▼