Balance sheet
Code20242025
Assets
Total assets20/58€5.78M€5.71M▼
Fixed assets21/28€633k€623k▼
Tangible fixed assets22/27€429k€419k▼
Land and buildings22€295k€273k▼
Plant, machinery and equipment23€69k€45k▼
Furniture and vehicles24€66k€101k▲
Financial fixed assets28€204k€204k=
Companies linked by participating interests282/3€203k€203k=
Participating interests282€203k€203k=
Other financial fixed assets284/8€759€759=
Amounts receivable and cash guarantees285/8€759€759=
Current assets29/58€5.15M€5.09M▼
Stocks and contracts in progress3€1.17M€1.35M▲
Stocks30/36€1.17M€1.35M▲
Goods purchased for resale34€1.17M€1.35M▲
Amounts receivable within one year40/41€2.25M€2.33M▲
Trade receivables40€2.25M€2.32M▲
Other amounts receivable41€45€5k▲
Current investments50/53€500k€1.17M▲
Other investments51/53€500k€1.17M▲
Cash at bank and in hand54/58€1.16M€159k▼
Deferred charges and accrued income490/1€68k€91k▲
Equity and liabilities
Total equity and liabilities10/49€5.78M€5.71M▼
Equity10/15€4.17M€4.24M▲
Contributions10/11€167k€167k=
Capital10€133k€133k=
Issued capital100€133k€133k=
Outside capital11€34k€34k=
Share premium1100/10€34k€34k=
Reserves13€313k€313k=
Non-distributable reserves130/1€13k€13k=
Legal reserve130€13k€13k=
Distributable reserves133€300k€300k=
Profit (loss) carried forward14€3.69M€3.76M▲
Provisions and deferred taxes16€34k€214k▲
Provisions for liabilities and charges160/5€34k€214k▲
Major repairs and maintenance162€34k€34k=
Other liabilities and charges164/5-€180k
Amounts payable17/49€1.58M€1.26M▼
Amounts payable within one year42/48€1.58M€1.26M▼
Current portion of amounts payable after more than one year42€34k-
Trade debts44€1.17M€1.09M▼
Suppliers440/4€1.17M€1.09M▼
Taxes, remuneration and social security45€72k€70k▼
Taxes450/3€2k-
Remuneration and social security454/9€70k€70k▲
Other amounts payable47/48€300k€100k▼
Income statement
Code20242025
Operating income70/76A€14.20M€12.59M▼
Turnover70€14.10M€12.48M▼
Other operating income74€99k€111k▲
Operating charges60/66A€13.85M€12.58M▼
Goods for resale, raw materials and consumables60€12.34M€10.96M▼
Purchases600/8€12.01M€11.14M▼
Change in stocks: decrease (increase)609€338k€-176k▼
Services and other goods61€576k€530k▼
Remuneration, social security and pensions62€757k€757k▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€96k€90k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-4k-
Other operating charges640/8€85k€59k▼
Non-recurring operating charges66A-€180k
Operating profit (loss)9901€341k€16k▼
Financial income75/76B€127k€175k▲
Recurring financial income75€127k€175k▲
Income from financial fixed assets750€78k€135k▲
Income from current assets751€43k€33k▼
Other financial income752/9€5k€6k▲
Financial charges65/66B€8k€7k▼
Recurring financial charges65€8k€7k▼
Debt charges650€2k€186▼
Other financial charges652/9€6k€6k▲
Profit (loss) for the period before taxes9903€461k€185k▼
Income taxes67/77€101k€17k▼
Taxes670/3€101k€17k▼
Profit (loss) for the period9904€360k€168k▼
Profit (loss) for the period to be appropriated9905€360k€168k▼
Appropriation of the result
Profit (loss) to be appropriated9906€3.99M€3.86M▼
Profit (loss) brought forward from the previous period14P€3.63M€3.69M▲
Profit to be distributed694/7€300k€100k▼
Return on contributions (dividend)694€300k€100k▼
Social balance
Average headcount (FTE)908713.513.0▼