Balance sheet
Code20232024
Assets
Total assets20/58€3.98M€4.08M▲
Fixed assets21/28€561k€1.76M▲
Tangible fixed assets22/27€505k€441k▼
Plant, machinery and equipment23€351k€381k▲
Furniture and vehicles24€15k€37k▲
Leasing and similar rights25€3k€1k▼
Other tangible fixed assets26€6k€22k▲
Assets under construction and advance payments27€130k€0▼
Financial fixed assets28€56k€1.32M▲
Affiliated companies280/1€56k€1.32M▲
Participating interests280€56k€56k=
Amounts receivable281-€1.27M
Current assets29/58€3.42M€2.31M▼
Stocks and contracts in progress3€521k€397k▼
Stocks30/36€521k€397k▼
Raw materials and consumables30/31€521k€397k▼
Amounts receivable within one year40/41€2.53M€1.73M▼
Trade receivables40€1.46M€1.73M▲
Other amounts receivable41€1.07M€0▼
Cash at bank and in hand54/58€374k€189k▼
Equity and liabilities
Total equity and liabilities10/49€3.98M€4.08M▲
Equity10/15€2.99M€3.26M▲
Contributions10/11€140k€140k=
Capital10€140k€140k=
Issued capital100€140k€140k=
Reserves13€1.44M€1.44M=
Non-distributable reserves130/1€14k€14k=
Legal reserve130€14k€14k=
Distributable reserves133€1.43M€1.43M=
Profit (loss) carried forward14€1.41M€1.68M▲
Amounts payable17/49€996k€820k▼
Amounts payable after more than one year17€134k€120k▼
Financial debts170/4€134k€120k▼
Credit institutions173€134k€120k▼
Amounts payable within one year42/48€860k€699k▼
Current portion of amounts payable after more than one year42€14k€14k=
Financial debts43€0-
Credit institutions430/8€0-
Trade debts44€484k€390k▼
Suppliers440/4€484k€390k▼
Taxes, remuneration and social security45€292k€245k▼
Taxes450/3€113k€78k▼
Remuneration and social security454/9€179k€166k▼
Other amounts payable47/48€71k€50k▼
Accrued charges and deferred income492/3€744€658▼
Income statement
Code20232024
Operating income70/76A€9.13M€9.26M▲
Turnover70€8.98M€9.13M▲
Other operating income74€156k€132k▼
Non-recurring operating income76A€0€3k▲
Operating charges60/66A€8.46M€8.93M▲
Goods for resale, raw materials and consumables60€4.86M€5.23M▲
Purchases600/8€4.86M€5.08M▲
Change in stocks: decrease (increase)609€-2k€154k▲
Services and other goods61€1.80M€1.93M▲
Remuneration, social security and pensions62€1.62M€1.62M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€100k€116k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€0€-30k▼
Other operating charges640/8€63k€52k▼
Non-recurring operating charges66A€2k€0▼
Operating profit (loss)9901€676k€333k▼
Financial income75/76B€87k€104k▲
Recurring financial income75€87k€104k▲
Income from current assets751€42k€49k▲
Other financial income752/9€46k€55k▲
Financial charges65/66B€24k€18k▼
Recurring financial charges65€24k€18k▼
Debt charges650€8k€8k▼
Other financial charges652/9€15k€10k▼
Profit (loss) for the period before taxes9903€739k€419k▼
Income taxes67/77€180k€101k▼
Taxes670/3€180k€101k▼
Tax adjustments and reversals of tax provisions77€0-
Profit (loss) for the period9904€559k€318k▼
Profit (loss) for the period to be appropriated9905€559k€318k▼
Appropriation of the result
Profit (loss) to be appropriated9906€1.48M€1.72M▲
Profit (loss) brought forward from the previous period14P€916k€1.41M▲
Profit to be distributed694/7€71k€48k▼
Return on contributions (dividend)694€0-
Directors or managers695€71k€48k▼
Social balance
Average headcount (FTE)908731.930.1▼