Balance sheet
Code20242025
Assets
Total assets20/58€1.87M€2.10M▲
Formation expenses20€8k€0▼
Fixed assets21/28€613k€566k▼
Intangible fixed assets21€14k€11k▼
Tangible fixed assets22/27€599k€555k▼
Land and buildings22€456k€419k▼
Plant, machinery and equipment23€651€240▼
Furniture and vehicles24€142k€136k▼
Financial fixed assets28€300€300=
Current assets29/58€1.25M€1.54M▲
Stocks and contracts in progress3€285k€238k▼
Stocks30/36€168k€104k▼
Contracts in progress37€117k€134k▲
Amounts receivable within one year40/41€673k€1.09M▲
Trade receivables40€616k€896k▲
Other amounts receivable41€57k€197k▲
Cash at bank and in hand54/58€189k€116k▼
Deferred charges and accrued income490/1€104k€92k▼
Equity and liabilities
Total equity and liabilities10/49€1.87M€2.10M▲
Equity10/15€415k€532k▲
Contributions10/11€107k€107k=
Reserves13€263k€347k▲
Tax-exempt reserves132€253k€337k▲
Distributable reserves133€11k€11k=
Profit (loss) carried forward14€24k€58k▲
Investment grants15€21k€19k▼
Provisions and deferred taxes16€72k€318k▲
Provisions for liabilities and charges160/5€72k€318k▲
Other liabilities and charges164/5€72k€318k▲
Amounts payable17/49€1.39M€1.26M▼
Amounts payable after more than one year17€417k€396k▼
Financial debts170/4€417k€396k▼
Amounts payable within one year42/48€954k€851k▼
Current portion of amounts payable after more than one year42€61k€77k▲
Financial debts43€8k€8k▼
Credit institutions430/8€8k€8k▼
Trade debts44€452k€329k▼
Suppliers440/4€452k€329k▼
Advances received on contracts in progress46€98k€86k▼
Taxes, remuneration and social security45€295k€330k▲
Taxes450/3€46k€99k▲
Remuneration and social security454/9€250k€231k▼
Other amounts payable47/48€40k€20k▼
Accrued charges and deferred income492/3€14k€9k▼
Income statement
Code20242025
Non-recurring operating income76A€2k€3k▲
Remuneration, social security and pensions62€1.55M€1.68M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€110k€135k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€12k€85k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€-33k€246k▲
Other operating charges640/8€32k€28k▼
Non-recurring operating charges66A€11k€2k▼
Gross operating margin9900€1.75M€2.48M▲
Operating profit (loss)9901€70k€303k▲
Financial income75/76B€5k€5k▲
Recurring financial income75€5k€5k▲
Financial charges65/66B€18k€23k▲
Recurring financial charges65€18k€23k▲
Non-recurring financial charges66B€0-
Profit (loss) for the period before taxes9903€57k€284k▲
Income taxes67/77€52k€166k▲
Profit (loss) for the period9904€5k€118k▲
Transfer to tax-exempt reserves689€168k€84k▼
Profit (loss) for the period to be appropriated9905€-163k€34k▲
Appropriation of the result
Profit (loss) to be appropriated9906€24k€58k▲
Profit (loss) brought forward from the previous period14P€188k€24k▼
Social balance
Average headcount (FTE)908725.825.3▼