Balance sheet
Code20242025
Assets
Total assets20/58€1.07M€895k▼
Fixed assets21/28€399k€381k▼
Tangible fixed assets22/27€399k€381k▼
Plant, machinery and equipment23€78k€44k▼
Furniture and vehicles24€24k€85k▲
Leasing and similar rights25€297k€252k▼
Current assets29/58€667k€514k▼
Stocks and contracts in progress3€234k€233k▼
Stocks30/36€234k€233k▼
Amounts receivable within one year40/41€125k€56k▼
Trade receivables40€114k€51k▼
Other amounts receivable41€11k€4k▼
Current investments50/53€265k€182k▼
Cash at bank and in hand54/58€32k€34k▲
Deferred charges and accrued income490/1€11k€9k▼
Equity and liabilities
Total equity and liabilities10/49€1.07M€895k▼
Equity10/15€605k€513k▼
Contributions10/11€62k€62k=
Capital10€62k€62k=
Issued capital100€62k€62k=
Reserves13€471k€387k▼
Non-distributable reserves130/1€6k€6k=
Legal reserve130€6k€6k=
Tax-exempt reserves132€2k€421▼
Distributable reserves133€463k€380k▼
Profit (loss) carried forward14€44k€44k=
Investment grants15€28k€20k▼
Provisions and deferred taxes16€825€279▼
Deferred taxes168€825€279▼
Amounts payable17/49€460k€382k▼
Amounts payable after more than one year17€147k€128k▼
Financial debts170/4€19k-
Other amounts payable178/9€128k€128k=
Amounts payable within one year42/48€304k€245k▼
Current portion of amounts payable after more than one year42€22k€19k▼
Trade debts44€59k€18k▼
Suppliers440/4€59k€18k▼
Advances received on contracts in progress46€67k€8k▼
Taxes, remuneration and social security45€21k€33k▲
Taxes450/3€19k€26k▲
Remuneration and social security454/9€2k€7k▲
Other amounts payable47/48€136k€165k▲
Accrued charges and deferred income492/3€9k€9k▲
Income statement
Code20242025
Non-recurring operating income76A€8k€14k▲
Remuneration, social security and pensions62€194k€153k▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€100k€111k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-4k-
Other operating charges640/8€13k€11k▼
Non-recurring operating charges66A€2k€30▼
Gross operating margin9900€350k€367k▲
Operating profit (loss)9901€45k€91k▲
Financial income75/76B€16k€14k▼
Recurring financial income75€16k€14k▼
Financial charges65/66B€18k€15k▼
Recurring financial charges65€18k€15k▼
Profit (loss) for the period before taxes9903€43k€90k▲
Transfer from deferred taxes780€483€546▲
Income taxes67/77€11k€25k▲
Profit (loss) for the period9904€32k€65k▲
Transfer from tax-exempt reserves789€1k€1k▲
Profit (loss) for the period to be appropriated9905€33k€67k▲
Appropriation of the result
Profit (loss) to be appropriated9906€77k€111k▲
Profit (loss) brought forward from the previous period14P€44k€44k▲
Transfer from equity791/2€78k€150k▲
Transfer to equity691/2€33k€67k▲
To other reserves6921€33k€67k▲
Profit to be distributed694/7€78k€150k▲
Return on contributions (dividend)694€78k€150k▲
Social balance
Average headcount (FTE)90874.13.2▼