Balance sheet
Code20242025
Assets
Total assets20/58€5.59M€5.58M▼
Fixed assets21/28€539k€430k▼
Tangible fixed assets22/27€506k€397k▼
Land and buildings22€205k€205k=
Plant, machinery and equipment23€134k€91k▼
Furniture and vehicles24€167k€101k▼
Financial fixed assets28€32k€32k=
Affiliated companies280/1€31k€31k=
Participating interests280€31k€31k=
Other financial fixed assets284/8€1k€1k=
Amounts receivable and cash guarantees285/8€1k€1k=
Current assets29/58€5.05M€5.15M▲
Stocks and contracts in progress3€40k€40k=
Contracts in progress37€40k€40k=
Amounts receivable within one year40/41€1.36M€732k▼
Trade receivables40€698k€445k▼
Other amounts receivable41€665k€288k▼
Current investments50/53-€3.05M
Other investments51/53-€3.05M
Cash at bank and in hand54/58€3.58M€1.30M▼
Deferred charges and accrued income490/1€64k€27k▼
Equity and liabilities
Total equity and liabilities10/49€5.59M€5.58M▼
Equity10/15€3.94M€4.19M▲
Contributions10/11€20k€20k=
Reserves13€1.68M€1.68M=
Distributable reserves133€1.68M€1.68M=
Profit (loss) carried forward14€2.23M€2.49M▲
Amounts payable17/49€1.65M€1.39M▼
Amounts payable after more than one year17€400k€400k=
Financial debts170/4€400k€400k=
Other loans174€400k€400k=
Amounts payable within one year42/48€1.22M€936k▼
Trade debts44€781k€495k▼
Suppliers440/4€781k€495k▼
Taxes, remuneration and social security45€29k€37k▲
Taxes450/3€7k€8k▲
Remuneration and social security454/9€22k€29k▲
Other amounts payable47/48€411k€404k▼
Accrued charges and deferred income492/3€29k€50k▲
Income statement
Code20242025
Operating income70/76A€18.07M€14.13M▼
Turnover70€18.02M€14.08M▼
Change in stocks of work in progress, finished goods and contracts in progress71€0-
Other operating income74€56k€45k▼
Non-recurring operating income76A€0-
Operating charges60/66A€17.47M€13.83M▼
Goods for resale, raw materials and consumables60€14.12M€10.46M▼
Purchases600/8€14.12M€10.46M▼
Change in stocks: decrease (increase)609€-777€0▲
Services and other goods61€2.97M€2.97M=
Remuneration, social security and pensions62€236k€266k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€145k€127k▼
Other operating charges640/8€5k€5k▲
Operating profit (loss)9901€604k€298k▼
Financial income75/76B€189k€221k▲
Recurring financial income75€189k€221k▲
Income from current assets751€17k€68k▲
Other financial income752/9€172k€154k▼
Financial charges65/66B€148k€172k▲
Recurring financial charges65€148k€172k▲
Debt charges650€29k€50k▲
Other financial charges652/9€120k€122k▲
Profit (loss) for the period before taxes9903€644k€347k▼
Income taxes67/77€170k€92k▼
Taxes670/3€170k€92k▼
Profit (loss) for the period9904€474k€255k▼
Profit (loss) for the period to be appropriated9905€474k€255k▼
Appropriation of the result
Profit (loss) to be appropriated9906€2.23M€2.49M▲
Profit (loss) brought forward from the previous period14P€1.76M€2.23M▲
Transfer from equity791/2€286k€0▼
From reserves792€286k€0▼
Profit to be distributed694/7€286k€0▼
Return on contributions (dividend)694€286k€0▼
Social balance
Average headcount (FTE)90874.24.7▲