Balance sheet
Code20232024
Assets
Total assets20/58€56.10M€65.73M▲
Fixed assets21/28€5.80M€6.20M▲
Intangible fixed assets21€164k€69k▼
Tangible fixed assets22/27€116k€68k▼
Plant, machinery and equipment23€21k€12k▼
Furniture and vehicles24€67k€30k▼
Other tangible fixed assets26€28k€21k▼
Assets under construction and advance payments27-€4k
Financial fixed assets28€5.52M€6.07M▲
Affiliated companies280/1€5.47M€6.02M▲
Participating interests280€5.47M€6.02M▲
Other financial fixed assets284/8€49k€49k=
Amounts receivable and cash guarantees285/8€49k€49k=
Current assets29/58€50.29M€59.52M▲
Amounts receivable after more than one year29€24.69M€26.36M▲
Trade receivables290€9.61M€8.78M▼
Other amounts receivable291€15.08M€17.58M▲
Stocks and contracts in progress3€5.53M€3.93M▼
Stocks30/36€5.53M€3.93M▼
Goods purchased for resale34€5.53M€3.93M▼
Amounts receivable within one year40/41€15.13M€16.38M▲
Trade receivables40€13.38M€13.81M▲
Other amounts receivable41€1.75M€2.57M▲
Cash at bank and in hand54/58€4.86M€12.71M▲
Deferred charges and accrued income490/1€80k€148k▲
Equity and liabilities
Total equity and liabilities10/49€56.10M€65.73M▲
Equity10/15€45.71M€53.53M▲
Contributions10/11€16.98M€16.98M=
Capital10€16.02M€16.02M=
Issued capital100€16.02M€16.02M=
Outside capital11€960k€960k=
Share premium1100/10€960k€960k=
Reserves13€1.42M€1.60M▲
Non-distributable reserves130/1€1.42M€1.60M▲
Legal reserve130€1.42M€1.60M▲
Profit (loss) carried forward14€27.31M€34.95M▲
Provisions and deferred taxes16€156k€61k▼
Provisions for liabilities and charges160/5€156k€61k▼
Other liabilities and charges164/5€156k€61k▼
Amounts payable17/49€10.23M€12.14M▲
Amounts payable within one year42/48€8.68M€11.84M▲
Trade debts44€2.97M€6.51M▲
Suppliers440/4€2.97M€6.51M▲
Taxes, remuneration and social security45€2.14M€2.00M▼
Taxes450/3-€0
Remuneration and social security454/9€2.14M€2.00M▼
Other amounts payable47/48€3.57M€3.33M▼
Accrued charges and deferred income492/3€1.54M€292k▼
Income statement
Code20232024
Operating income70/76A€51.61M€52.18M▲
Turnover70€51.03M€49.83M▼
Other operating income74€584k€2.36M▲
Operating charges60/66A€42.97M€43.18M▲
Goods for resale, raw materials and consumables60€19.51M€16.38M▼
Purchases600/8€22.64M€15.01M▼
Change in stocks: decrease (increase)609€-3.14M€1.37M▲
Services and other goods61€13.44M€15.91M▲
Remuneration, social security and pensions62€9.44M€10.11M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€188k€146k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€395k€577k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€-113k€-94k▲
Other operating charges640/8€117k€150k▲
Operating profit (loss)9901€8.64M€9.00M▲
Financial income75/76B€6.07M€1.74M▼
Recurring financial income75€911k€1.19M▲
Income from financial fixed assets750€467k€750k▲
Income from current assets751€444k€444k=
Other financial income752/9€0-
Non-recurring financial income76B€5.16M€547k▼
Financial charges65/66B€5.14M€359k▼
Recurring financial charges65€291k€359k▲
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651€220k€225k▲
Other financial charges652/9€71k€134k▲
Non-recurring financial charges66B€4.85M-
Profit (loss) for the period before taxes9903€9.57M€10.38M▲
Income taxes67/77€2.64M€2.56M▼
Taxes670/3€2.64M€2.56M▼
Profit (loss) for the period9904€6.93M€7.82M▲
Profit (loss) for the period to be appropriated9905€6.93M€7.82M▲
Appropriation of the result
Profit (loss) to be appropriated9906€27.66M€35.13M▲
Profit (loss) brought forward from the previous period14P€20.72M€27.31M▲
Transfer to equity691/2€347k€177k▼
To the legal reserve6920€347k€177k▼
Social balance
Average headcount (FTE)908785.597.3▲