Balance sheet
Code20232024
Assets
Total assets20/58€21.00M€20.19M▼
Fixed assets21/28€14.21M€13.94M▼
Tangible fixed assets22/27€5.29M€5.02M▼
Land and buildings22€104k€77k▼
Plant, machinery and equipment23€669k€1.07M▲
Furniture and vehicles24€91k€82k▼
Leasing and similar rights25€4.42M€3.70M▼
Assets under construction and advance payments27-€83k
Financial fixed assets28€8.92M€8.92M=
Affiliated companies280/1€8.92M€8.92M=
Amounts receivable281€8.92M€8.92M=
Current assets29/58€6.79M€6.26M▼
Stocks and contracts in progress3€3.13M€2.40M▼
Stocks30/36€3.13M€2.40M▼
Raw materials and consumables30/31€1.05M€977k▼
Work in progress32€1.96M€1.31M▼
Finished goods33€120k€118k▼
Amounts receivable within one year40/41€2.35M€2.64M▲
Trade receivables40€2.21M€2.42M▲
Other amounts receivable41€142k€222k▲
Cash at bank and in hand54/58€1.01M€907k▼
Deferred charges and accrued income490/1€302k€303k▲
Equity and liabilities
Total equity and liabilities10/49€21.00M€20.19M▼
Equity10/15€9.27M€8.69M▼
Contributions10/11€9.39M€9.39M=
Capital10€9.39M€9.39M=
Issued capital100€9.39M€9.39M=
Reserves13€4.93M€4.93M=
Distributable reserves133€4.93M€4.93M=
Profit (loss) carried forward14€-5.05M€-5.64M▼
Provisions and deferred taxes16€627k€475k▼
Provisions for liabilities and charges160/5€627k€475k▼
Pensions and similar obligations160€25k€10k▼
Major repairs and maintenance162€236k€236k=
Environmental obligations163€294k€229k▼
Other liabilities and charges164/5€72k-
Amounts payable17/49€11.11M€11.03M▼
Amounts payable after more than one year17€5.11M€4.54M▼
Financial debts170/4€5.11M€4.54M▼
Subordinated loans170€950k€830k▼
Leasing and similar obligations172€3.80M€3.34M▼
Credit institutions173€367k€367k=
Amounts payable within one year42/48€5.72M€6.33M▲
Current portion of amounts payable after more than one year42€1.19M€973k▼
Financial debts43€1.65M€1.79M▲
Credit institutions430/8€1.65M€1.79M▲
Trade debts44€1.61M€1.98M▲
Suppliers440/4€1.61M€1.98M▲
Advances received on contracts in progress46-€500k
Taxes, remuneration and social security45€1.27M€1.10M▼
Taxes450/3€162k€175k▲
Remuneration and social security454/9€1.11M€921k▼
Accrued charges and deferred income492/3€273k€158k▼
Income statement
Code20232024
Operating income70/76A€26.92M€20.76M▼
Turnover70€26.87M€21.23M▼
Change in stocks of work in progress, finished goods and contracts in progress71€-291k€-723k▼
Other operating income74€340k€254k▼
Non-recurring operating income76A-€5k
Operating charges60/66A€26.32M€20.89M▼
Goods for resale, raw materials and consumables60€14.05M€10.07M▼
Purchases600/8€13.76M€10.03M▼
Change in stocks: decrease (increase)609€292k€47k▼
Services and other goods61€4.12M€3.20M▼
Remuneration, social security and pensions62€7.27M€6.68M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€1.07M€920k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€33k€-39k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€-441k€-152k▲
Other operating charges640/8€209k€214k▲
Operating profit (loss)9901€604k€-131k▼
Financial income75/76B€51k€7k▼
Recurring financial income75€51k€7k▼
Other financial income752/9€51k€7k▼
Financial charges65/66B€350k€456k▲
Recurring financial charges65€350k€456k▲
Debt charges650€341k€451k▲
Other financial charges652/9€9k€5k▼
Profit (loss) for the period before taxes9903€306k€-580k▼
Income taxes67/77€111k-
Taxes670/3€111k-
Profit (loss) for the period9904€195k€-580k▼
Profit (loss) for the period to be appropriated9905€195k€-580k▼
Appropriation of the result
Profit (loss) to be appropriated9906€-5.05M€-5.64M▼
Profit (loss) brought forward from the previous period14P€-5.25M€-5.05M▲
Social balance
Average headcount (FTE)9087115.6110.9▼