Balance sheet
Code20242025
Assets
Total assets20/58€6.31M€6.87M▲
Fixed assets21/28€1.09M€1.88M▲
Intangible fixed assets21€18k€15k▼
Tangible fixed assets22/27€472k€439k▼
Land and buildings22€386k€375k▼
Plant, machinery and equipment23€7k€6k▼
Furniture and vehicles24€60k€48k▼
Other tangible fixed assets26€11k€10k▼
Assets under construction and advance payments27€7k-
Financial fixed assets28€602k€1.42M▲
Affiliated companies280/1€602k€1.30M▲
Amounts receivable281€602k€1.30M▲
Other financial fixed assets284/8-€121k
Amounts receivable and cash guarantees285/8-€121k
Current assets29/58€5.21M€4.99M▼
Stocks and contracts in progress3-€250k
Stocks30/36-€250k
Property held for sale35-€250k
Amounts receivable within one year40/41€1.66M€2.07M▲
Trade receivables40€1.60M€1.78M▲
Other amounts receivable41€53k€294k▲
Current investments50/53€2.10M€1.34M▼
Other investments51/53€2.10M€1.34M▼
Cash at bank and in hand54/58€1.40M€1.21M▼
Deferred charges and accrued income490/1€57k€126k▲
Equity and liabilities
Total equity and liabilities10/49€6.31M€6.87M▲
Equity10/15€972k€3.53M▲
Contributions10/11€48k€48k=
Profit (loss) carried forward14€924k€3.49M▲
Provisions and deferred taxes16€164k€269k▲
Provisions for liabilities and charges160/5€164k€269k▲
Other liabilities and charges164/5€164k€269k▲
Amounts payable17/49€5.17M€3.06M▼
Amounts payable after more than one year17€281k€264k▼
Financial debts170/4€281k€264k▼
Subordinated loans170€1k-
Credit institutions173€280k€264k▼
Amounts payable within one year42/48€4.89M€2.80M▼
Current portion of amounts payable after more than one year42€40k€20k▼
Trade debts44€1.01M€1.62M▲
Suppliers440/4€1.01M€1.62M▲
Advances received on contracts in progress46€2.15M€491k▼
Taxes, remuneration and social security45€939k€662k▼
Taxes450/3€860k€571k▼
Remuneration and social security454/9€79k€90k▲
Other amounts payable47/48€744k€6k▼
Accrued charges and deferred income492/3€239-
Income statement
Code20242025
Operating income70/76A€19.81M€20.48M▲
Turnover70€12.02M€21.03M▲
Change in stocks of work in progress, finished goods and contracts in progress71€7.70M€-624k▼
Other operating income74€92k€74k▼
Operating charges60/66A€17.51M€17.02M▼
Goods for resale, raw materials and consumables60€14.24M€13.84M▼
Purchases600/8€14.24M€14.09M▼
Change in stocks: decrease (increase)609-€-250k
Services and other goods61€2.20M€1.94M▼
Remuneration, social security and pensions62€884k€1.05M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€57k€68k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€101k€106k▲
Other operating charges640/8€21k€12k▼
Operating profit (loss)9901€2.30M€3.47M▲
Financial income75/76B€48k€42k▼
Recurring financial income75€48k€42k▼
Income from financial fixed assets750€26k€32k▲
Income from current assets751€9k€117▼
Other financial income752/9€13k€10k▼
Financial charges65/66B€27k€22k▼
Recurring financial charges65€27k€22k▼
Debt charges650€26k€21k▼
Other financial charges652/9€693€1k▲
Profit (loss) for the period before taxes9903€2.32M€3.49M▲
Income taxes67/77€661k€923k▲
Taxes670/3€661k€923k▲
Profit (loss) for the period9904€1.66M€2.56M▲
Profit (loss) for the period to be appropriated9905€1.66M€2.56M▲
Appropriation of the result
Profit (loss) to be appropriated9906€2.56M€3.49M▲
Profit (loss) brought forward from the previous period14P€901k€924k▲
Profit to be distributed694/7€1.64M-
Return on contributions (dividend)694€1.64M-
Social balance
Average headcount (FTE)908717.418.5▲