Balance sheet
Code20242025
Assets
Total assets20/58€10.59M€10.87M▲
Formation expenses20€67k€42k▼
Fixed assets21/28€3.59M€3.43M▼
Intangible fixed assets21€4k€58k▲
Tangible fixed assets22/27€3.52M€3.31M▼
Land and buildings22€2.45M€2.32M▼
Plant, machinery and equipment23€235k€246k▲
Furniture and vehicles24€231k€224k▼
Leasing and similar rights25€605k€513k▼
Financial fixed assets28€62k€62k=
Other financial fixed assets284/8€62k€62k=
Shares284€62k€62k=
Amounts receivable and cash guarantees285/8€91€91=
Current assets29/58€6.94M€7.40M▲
Stocks and contracts in progress3€1.59M€1.46M▼
Stocks30/36€315k€216k▼
Raw materials and consumables30/31€315k€216k▼
Contracts in progress37€1.27M€1.25M▼
Amounts receivable within one year40/41€4.99M€5.47M▲
Trade receivables40€4.37M€4.41M▲
Other amounts receivable41€628k€1.07M▲
Cash at bank and in hand54/58€111k€287k▲
Deferred charges and accrued income490/1€249k€180k▼
Equity and liabilities
Total equity and liabilities10/49€10.59M€10.87M▲
Equity10/15€1.59M€2.66M▲
Contributions10/11€256k€256k=
Capital10€256k€256k=
Issued capital100€256k€256k=
Revaluation surpluses12€234k€234k=
Reserves13€242k€776k▲
Non-distributable reserves130/1€26k€26k=
Legal reserve130€26k€26k=
Tax-exempt reserves132€216k€751k▲
Profit (loss) carried forward14€835k€1.37M▲
Investment grants15€24k€23k▼
Provisions and deferred taxes16€30k€45k▲
Provisions for liabilities and charges160/5€30k€45k▲
Other liabilities and charges164/5€30k€45k▲
Amounts payable17/49€8.97M€8.17M▼
Amounts payable after more than one year17€2.39M€2.26M▼
Financial debts170/4€2.39M€2.26M▼
Subordinated loans170€130k€130k=
Leasing and similar obligations172€432k€334k▼
Credit institutions173€1.44M€1.06M▼
Other loans174€380k€737k▲
Amounts payable within one year42/48€6.59M€5.86M▼
Current portion of amounts payable after more than one year42€608k€591k▼
Financial debts43€961k€194k▼
Credit institutions430/8€961k€194k▼
Trade debts44€4.39M€3.88M▼
Suppliers440/4€4.39M€3.88M▼
Advances received on contracts in progress46-€654k
Taxes, remuneration and social security45€571k€494k▼
Taxes450/3€237k€114k▼
Remuneration and social security454/9€334k€380k▲
Other amounts payable47/48€58k€43k▼
Accrued charges and deferred income492/3€1k€57k▲
Income statement
Code20242025
Operating income70/76A€26.51M€34.52M▲
Turnover70€25.98M€34.43M▲
Change in stocks of work in progress, finished goods and contracts in progress71€126k€-444k▼
Other operating income74€363k€489k▲
Non-recurring operating income76A€39k€47k▲
Operating charges60/66A€25.97M€32.95M▲
Goods for resale, raw materials and consumables60€17.65M€22.84M▲
Purchases600/8€17.68M€22.74M▲
Change in stocks: decrease (increase)609€-34k€99k▲
Services and other goods61€3.30M€3.94M▲
Remuneration, social security and pensions62€4.41M€5.47M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€477k€548k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€45k€40k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8-€15k
Other operating charges640/8€71k€77k▲
Non-recurring operating charges66A€23k€18k▼
Operating profit (loss)9901€537k€1.57M▲
Financial income75/76B€31k€46k▲
Recurring financial income75€31k€46k▲
Income from financial fixed assets750€0-
Income from current assets751€45€0▼
Other financial income752/9€31k€46k▲
Financial charges65/66B€167k€151k▼
Recurring financial charges65€167k€151k▼
Debt charges650€138k€140k▲
Other financial charges652/9€30k€11k▼
Profit (loss) for the period before taxes9903€401k€1.46M▲
Income taxes67/77€136k€396k▲
Taxes670/3€136k€396k▲
Profit (loss) for the period9904€265k€1.07M▲
Transfer from tax-exempt reserves789-€168k
Transfer to tax-exempt reserves689€0€703k▲
Profit (loss) for the period to be appropriated9905€265k€532k▲
Appropriation of the result
Profit (loss) to be appropriated9906€835k€1.37M▲
Profit (loss) brought forward from the previous period14P€570k€835k▲
Social balance
Average headcount (FTE)908779.387.2▲