Balance sheet
Code20232024
Assets
Total assets20/58€5.17M€5.10M▼
Fixed assets21/28€961k€1.03M▲
Intangible fixed assets21€23k€15k▼
Tangible fixed assets22/27€938k€1.01M▲
Land and buildings22€0-
Plant, machinery and equipment23€175k€108k▼
Furniture and vehicles24€135k€442k▲
Leasing and similar rights25€93k€6k▼
Other tangible fixed assets26€465k€458k▼
Assets under construction and advance payments27€69k€0▼
Financial fixed assets28-€335
Other financial fixed assets284/8-€335
Amounts receivable and cash guarantees285/8-€335
Current assets29/58€4.21M€4.07M▼
Stocks and contracts in progress3€2.20M€2.17M▼
Stocks30/36€2.20M€2.17M▼
Goods purchased for resale34€2.20M€2.17M▼
Amounts receivable within one year40/41€1.67M€1.43M▼
Trade receivables40€1.57M€1.34M▼
Other amounts receivable41€99k€87k▼
Current investments50/53-€0
Other investments51/53-€0
Cash at bank and in hand54/58€328k€445k▲
Deferred charges and accrued income490/1€18k€21k▲
Equity and liabilities
Total equity and liabilities10/49€5.17M€5.10M▼
Equity10/15€3.13M€3.21M▲
Contributions10/11€574k€574k=
Capital10€574k€574k=
Issued capital100€574k€574k=
Reserves13€2.52M€2.62M▲
Non-distributable reserves130/1€57k€57k=
Legal reserve130€57k€57k=
Reserves not available under the articles1311€33€33=
Tax-exempt reserves132€2k€2k=
Distributable reserves133€2.46M€2.56M▲
Profit (loss) carried forward14€15k€8k▼
Investment grants15€21k€14k▼
Amounts payable17/49€2.05M€1.88M▼
Amounts payable after more than one year17€200k€419k▲
Financial debts170/4€197k€417k▲
Subordinated loans170€24k€16k▼
Leasing and similar obligations172€8k€0▼
Credit institutions173€166k€401k▲
Other amounts payable178/9€3k€1k▼
Amounts payable within one year42/48€1.84M€1.46M▼
Current portion of amounts payable after more than one year42€265k€175k▼
Financial debts43€0€0=
Credit institutions430/8€0€0=
Trade debts44€577k€526k▼
Suppliers440/4€577k€526k▼
Advances received on contracts in progress46€33k€24k▼
Taxes, remuneration and social security45€519k€273k▼
Taxes450/3€369k€109k▼
Remuneration and social security454/9€150k€164k▲
Other amounts payable47/48€443k€463k▲
Accrued charges and deferred income492/3€10k€4k▼
Income statement
Code20232024
Operating income70/76A€13.03M€11.84M▼
Turnover70€12.76M€11.53M▼
Other operating income74€271k€313k▲
Operating charges60/66A€12.22M€11.29M▼
Goods for resale, raw materials and consumables60€8.96M€8.22M▼
Purchases600/8€9.00M€8.20M▼
Change in stocks: decrease (increase)609€-35k€27k▲
Services and other goods61€1.16M€1.06M▼
Remuneration, social security and pensions62€1.58M€1.60M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€335k€308k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€91k€36k▼
Other operating charges640/8€91k€65k▼
Operating profit (loss)9901€807k€552k▼
Financial income75/76B€151k€136k▼
Recurring financial income75€151k€136k▼
Income from financial fixed assets750-€0
Other financial income752/9€151k€136k▼
Financial charges65/66B€37k€45k▲
Recurring financial charges65€37k€45k▲
Debt charges650€11k€20k▲
Other financial charges652/9€26k€24k▼
Profit (loss) for the period before taxes9903€921k€644k▼
Income taxes67/77€236k€193k▼
Taxes670/3€236k€193k▼
Profit (loss) for the period9904€685k€451k▼
Profit (loss) for the period to be appropriated9905€685k€451k▼
Appropriation of the result
Profit (loss) to be appropriated9906€722k€466k▼
Profit (loss) brought forward from the previous period14P€37k€15k▼
Transfer from equity791/2€200k€350k▲
From reserves792€200k€350k▲
Transfer to equity691/2€550k€450k▼
To other reserves6921€550k€450k▼
Profit to be distributed694/7€357k€357k=
Return on contributions (dividend)694€357k€357k=
Social balance
Average headcount (FTE)908728.427.7▼