Balance sheet
Code20242025
Assets
Total assets20/58€789k€683k▼
Fixed assets21/28€129k€123k▼
Intangible fixed assets21€2k€10k▲
Tangible fixed assets22/27€126k€112k▼
Land and buildings22€11k€27k▲
Plant, machinery and equipment23€48k€33k▼
Furniture and vehicles24€28k€26k▼
Leasing and similar rights25€38k€25k▼
Financial fixed assets28€2k€2k=
Current assets29/58€659k€559k▼
Amounts receivable after more than one year29€22k€33k▲
Trade receivables290€22k-
Other amounts receivable291-€33k
Stocks and contracts in progress3€341k€350k▲
Stocks30/36€341k€350k▲
Amounts receivable within one year40/41€267k€109k▼
Trade receivables40€206k€105k▼
Other amounts receivable41€61k€5k▼
Cash at bank and in hand54/58€24k€56k▲
Deferred charges and accrued income490/1€5k€11k▲
Equity and liabilities
Total equity and liabilities10/49€789k€683k▼
Equity10/15€184k€206k▲
Contributions10/11€75k€75k=
Outside capital11€75k-
Other1109/19€75k-
Revaluation surpluses12€20k€20k=
Reserves13€107k€107k=
Non-distributable reserves130/1€7k€7k=
Reserves not available under the articles1311€7k€7k=
Distributable reserves133€100k€100k=
Profit (loss) carried forward14€-26k€301▲
Investment grants15€8k€4k▼
Amounts payable17/49€604k€477k▼
Amounts payable after more than one year17€38k€34k▼
Financial debts170/4€38k€34k▼
Amounts payable within one year42/48€563k€436k▼
Current portion of amounts payable after more than one year42€42k€51k▲
Financial debts43€275k€214k▼
Credit institutions430/8€275k€214k▼
Trade debts44€158k€140k▼
Suppliers440/4€158k€140k▼
Taxes, remuneration and social security45€33k€32k▼
Taxes450/3€13k€12k▼
Remuneration and social security454/9€20k€20k▼
Other amounts payable47/48€55k€0▼
Accrued charges and deferred income492/3€3k€7k▲
Income statement
Code20242025
Non-recurring operating income76A€652€0▼
Remuneration, social security and pensions62€285k€283k▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€57k€55k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4-€11k
Other operating charges640/8€14k€14k▼
Non-recurring operating charges66A€4k€0▼
Gross operating margin9900€452k€424k▼
Operating profit (loss)9901€92k€61k▼
Financial income75/76B€6k€6k▼
Recurring financial income75€6k€6k▼
Financial charges65/66B€27k€24k▼
Recurring financial charges65€27k€24k▼
Profit (loss) for the period before taxes9903€72k€43k▼
Income taxes67/77€15k€17k▲
Profit (loss) for the period9904€57k€26k▼
Profit (loss) for the period to be appropriated9905€57k€26k▼
Appropriation of the result
Profit (loss) to be appropriated9906€-26k€301▲
Profit (loss) brought forward from the previous period14P€-82k€-26k▲
Transfer from equity791/2€55k€0▼
Profit to be distributed694/7€55k€0▼
Return on contributions (dividend)694€55k€0▼
Social balance
Average headcount (FTE)9087-4.8