Balance sheet
Code20242025
Assets
Total assets20/58€2.70M€5.22M▲
Fixed assets21/28€100k€81k▼
Tangible fixed assets22/27€100k€81k▼
Plant, machinery and equipment23€6k€3k▼
Furniture and vehicles24€24k€14k▼
Other tangible fixed assets26€70k€64k▼
Current assets29/58€2.60M€5.14M▲
Amounts receivable after more than one year29€12k-
Other amounts receivable291€12k-
Stocks and contracts in progress3€951k€3.28M▲
Stocks30/36€951k€3.28M▲
Amounts receivable within one year40/41€1.07M€1.29M▲
Trade receivables40€609k€742k▲
Other amounts receivable41€462k€549k▲
Cash at bank and in hand54/58€556k€394k▼
Deferred charges and accrued income490/1€13k€181k▲
Equity and liabilities
Total equity and liabilities10/49€2.70M€5.22M▲
Equity10/15€2.09M€2.01M▼
Contributions10/11€62k€62k=
Capital10€62k€62k=
Issued capital100€62k€62k=
Reserves13€476k€376k▼
Non-distributable reserves130/1€6k€6k=
Legal reserve130€6k€6k=
Distributable reserves133€470k€370k▼
Profit (loss) carried forward14€1.56M€1.57M▲
Amounts payable17/49€609k€3.21M▲
Amounts payable after more than one year17€75k€75k=
Financial debts170/4€75k€75k=
Amounts payable within one year42/48€534k€3.14M▲
Current portion of amounts payable after more than one year42€8k€8k=
Financial debts43-€800k
Credit institutions430/8-€800k
Trade debts44€273k€1.57M▲
Suppliers440/4€273k€1.57M▲
Advances received on contracts in progress46€150k€25k▼
Taxes, remuneration and social security45€15k€53k▲
Taxes450/3€15k€46k▲
Remuneration and social security454/9-€7k
Other amounts payable47/48€88k€676k▲
Accrued charges and deferred income492/3€516€1k▲
Income statement
Code20242025
Remuneration, social security and pensions62€16k€12k▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€27k€30k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-77k€-5k▲
Other operating charges640/8€3k€19k▲
Non-recurring operating charges66A-€358
Gross operating margin9900€170k€249k▲
Operating profit (loss)9901€201k€192k▼
Financial income75/76B€45€150▲
Recurring financial income75€45€150▲
Financial charges65/66B€19k€25k▲
Recurring financial charges65€19k€25k▲
Profit (loss) for the period before taxes9903€182k€167k▼
Income taxes67/77€98k€51k▼
Profit (loss) for the period9904€84k€116k▲
Profit (loss) for the period to be appropriated9905€84k€116k▲
Appropriation of the result
Profit (loss) to be appropriated9906€1.62M€1.67M▲
Profit (loss) brought forward from the previous period14P€1.54M€1.56M▲
Transfer from equity791/2-€200k
Transfer to equity691/2€50k€100k▲
To other reserves6921€50k€100k▲
Profit to be distributed694/7€15k€200k▲
Return on contributions (dividend)694€15k€200k▲
Social balance
Average headcount (FTE)90870.30.3=