Balance sheet
Code20242025
Assets
Total assets20/58€9.05M€8.58M▼
Fixed assets21/28€681k€541k▼
Intangible fixed assets21€2k€17k▲
Tangible fixed assets22/27€504k€368k▼
Land and buildings22€192k€132k▼
Plant, machinery and equipment23€271k€221k▼
Furniture and vehicles24€9k€13k▲
Other tangible fixed assets26€0€0=
Assets under construction and advance payments27€33k€2k▼
Financial fixed assets28€175k€156k▼
Other financial fixed assets284/8€175k€156k▼
Amounts receivable and cash guarantees285/8€175k€156k▼
Current assets29/58€8.37M€8.04M▼
Stocks and contracts in progress3€0€0=
Stocks30/36€0€0=
Work in progress32€0€0=
Amounts receivable within one year40/41€8.37M€8.02M▼
Trade receivables40€5.06M€5.40M▲
Other amounts receivable41€3.31M€2.62M▼
Cash at bank and in hand54/58€0€16▲
Deferred charges and accrued income490/1€8k€14k▲
Equity and liabilities
Total equity and liabilities10/49€9.05M€8.58M▼
Equity10/15€1.39M€1.39M=
Contributions10/11€500k€500k=
Capital10€500k€500k=
Issued capital100€500k€500k=
Reserves13€360k€360k=
Non-distributable reserves130/1€50k€50k=
Legal reserve130€50k€50k=
Distributable reserves133€310k€310k=
Profit (loss) carried forward14€530k€530k=
Provisions and deferred taxes16€325k€295k▼
Provisions for liabilities and charges160/5€325k€295k▼
Major repairs and maintenance162€271k€271k=
Environmental obligations163€54k€24k▼
Amounts payable17/49€7.34M€6.89M▼
Amounts payable within one year42/48€6.58M€6.32M▼
Trade debts44€4.14M€4.43M▲
Suppliers440/4€4.14M€4.43M▲
Advances received on contracts in progress46€33k€33k=
Taxes, remuneration and social security45€783k€729k▼
Taxes450/3€228k€371k▲
Remuneration and social security454/9€555k€358k▼
Other amounts payable47/48€1.63M€1.13M▼
Accrued charges and deferred income492/3€758k€568k▼
Income statement
Code20242025
Operating income70/76A€19.54M€20.70M▲
Turnover70€19.47M€20.46M▲
Change in stocks of work in progress, finished goods and contracts in progress71€0€0=
Other operating income74€68k€58k▼
Non-recurring operating income76A-€179k
Operating charges60/66A€18.15M€19.31M▲
Goods for resale, raw materials and consumables60€13.47M€14.89M▲
Purchases600/8€13.47M€14.89M▲
Services and other goods61€1.77M€1.69M▼
Remuneration, social security and pensions62€2.28M€2.23M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€246k€157k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-19k€-7k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€7k€-30k▼
Other operating charges640/8€402k€336k▼
Non-recurring operating charges66A-€44k
Operating profit (loss)9901€1.39M€1.39M▼
Financial income75/76B€137k€44k▼
Recurring financial income75€137k€44k▼
Income from current assets751€135k€43k▼
Other financial income752/9€2k€1k▼
Financial charges65/66B€27k€26k▼
Recurring financial charges65€27k€26k▼
Debt charges650€139€21▼
Other financial charges652/9€27k€26k▼
Profit (loss) for the period before taxes9903€1.50M€1.40M▼
Income taxes67/77€470k€398k▼
Taxes670/3€472k€398k▼
Tax adjustments and reversals of tax provisions77€2k-
Profit (loss) for the period9904€1.03M€1.01M▼
Profit (loss) for the period to be appropriated9905€1.03M€1.01M▼
Appropriation of the result
Profit (loss) to be appropriated9906€2.03M€1.54M▼
Profit (loss) brought forward from the previous period14P€1.00M€530k▼
Profit to be distributed694/7€1.50M€1.01M▼
Return on contributions (dividend)694€1.50M€1.01M▼
Social balance
Average headcount (FTE)908728.526.3▼