Balance sheet
Code20242025
Assets
Total assets20/58€1.04M€1.03M▼
Fixed assets21/28€211k€371k▲
Tangible fixed assets22/27€211k€330k▲
Plant, machinery and equipment23€137k€95k▼
Furniture and vehicles24€74k€235k▲
Financial fixed assets28-€41k
Current assets29/58€826k€659k▼
Amounts receivable after more than one year29€16k€16k=
Other amounts receivable291€16k€16k=
Stocks and contracts in progress3€15k€13k▼
Stocks30/36€15k€13k▼
Amounts receivable within one year40/41€321k€309k▼
Trade receivables40€266k€268k▲
Other amounts receivable41€55k€41k▼
Cash at bank and in hand54/58€468k€307k▼
Deferred charges and accrued income490/1€7k€15k▲
Equity and liabilities
Total equity and liabilities10/49€1.04M€1.03M▼
Equity10/15€557k€648k▲
Contributions10/11€120k€120k=
Reserves13€437k€527k▲
Non-distributable reserves130/1€12k-
Reserves not available under the articles1311€12k-
Tax-exempt reserves132€104k€140k▲
Distributable reserves133€321k€387k▲
Profit (loss) carried forward14€18€876▲
Provisions and deferred taxes16-€9k
Deferred taxes168-€9k
Amounts payable17/49€481k€374k▼
Amounts payable after more than one year17€69k€17k▼
Financial debts170/4€69k€17k▼
Amounts payable within one year42/48€412k€353k▼
Current portion of amounts payable after more than one year42€84k€50k▼
Trade debts44€295k€273k▼
Suppliers440/4€295k€273k▼
Taxes, remuneration and social security45€24k€22k▼
Taxes450/3€8k€4k▼
Remuneration and social security454/9€16k€18k▲
Other amounts payable47/48€8k€7k▼
Accrued charges and deferred income492/3-€4k
Income statement
Code20242025
Non-recurring operating income76A€5k€58k▲
Remuneration, social security and pensions62€99k€107k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€108k€86k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4-€-936
Other operating charges640/8€12k€18k▲
Non-recurring operating charges66A€4k€936▼
Gross operating margin9900€310k€341k▲
Operating profit (loss)9901€86k€130k▲
Financial income75/76B€1k€734▼
Recurring financial income75€1k€734▼
Financial charges65/66B€5k€8k▲
Recurring financial charges65€5k€8k▲
Profit (loss) for the period before taxes9903€82k€123k▲
Transfer from deferred taxes780€920€980▲
Transfer to deferred taxes680-€10k
Income taxes67/77€23k€19k▼
Profit (loss) for the period9904€60k€94k▲
Transfer from tax-exempt reserves789€2k€4k▲
Transfer to tax-exempt reserves689-€40k
Profit (loss) for the period to be appropriated9905€62k€58k▼
Appropriation of the result
Profit (loss) to be appropriated9906€63k€58k▼
Profit (loss) brought forward from the previous period14P€884€18▼
Transfer from equity791/2€2k-
Transfer to equity691/2€57k€54k▼
To other reserves6921€57k€54k▼
Profit to be distributed694/7€8k€3k▼
Return on contributions (dividend)694€3k€3k▲
Directors or managers695€5k-
Social balance
Average headcount (FTE)90872.12.1=