Balance sheet
Code20242025
Assets
Total assets20/58€9.99M€10.53M▲
Fixed assets21/28€962k€723k▼
Intangible fixed assets21€311k€148k▼
Tangible fixed assets22/27€648k€571k▼
Plant, machinery and equipment23€91k€69k▼
Furniture and vehicles24€507k€464k▼
Other tangible fixed assets26€49k€38k▼
Financial fixed assets28€4k€4k=
Other financial fixed assets284/8€4k€4k=
Amounts receivable and cash guarantees285/8€4k€4k=
Current assets29/58€9.03M€9.80M▲
Stocks and contracts in progress3€4.19M€4.13M▼
Stocks30/36€4.19M€4.13M▼
Goods purchased for resale34€4.19M€4.13M▼
Amounts receivable within one year40/41€2.43M€2.17M▼
Trade receivables40€2.22M€2.15M▼
Other amounts receivable41€207k€20k▼
Cash at bank and in hand54/58€2.37M€3.45M▲
Deferred charges and accrued income490/1€42k€46k▲
Equity and liabilities
Total equity and liabilities10/49€9.99M€10.53M▲
Equity10/15€5.94M€5.16M▼
Contributions10/11€237k€237k=
Capital10€232k€232k=
Issued capital100€232k€232k=
Outside capital11€5k€5k=
Share premium1100/10€5k€5k=
Reserves13€5.70M€4.92M▼
Non-distributable reserves130/1€33k€33k=
Legal reserve130€33k€33k=
Distributable reserves133€5.67M€4.89M▼
Amounts payable17/49€4.06M€5.37M▲
Amounts payable after more than one year17€222k€149k▼
Financial debts170/4€222k€149k▼
Credit institutions173€222k€149k▼
Amounts payable within one year42/48€3.83M€5.22M▲
Current portion of amounts payable after more than one year42€289k€216k▼
Trade debts44€2.23M€3.14M▲
Suppliers440/4€2.23M€3.14M▲
Taxes, remuneration and social security45€286k€360k▲
Taxes450/3€56k€106k▲
Remuneration and social security454/9€230k€254k▲
Other amounts payable47/48€1.03M€1.50M▲
Accrued charges and deferred income492/3-€62
Income statement
Code20242025
Operating income70/76A€17.96M€14.91M▼
Turnover70€17.79M€14.76M▼
Other operating income74€167k€150k▼
Operating charges60/66A€15.44M€13.89M▼
Goods for resale, raw materials and consumables60€11.05M€8.95M▼
Purchases600/8€10.47M€8.89M▼
Change in stocks: decrease (increase)609€575k€58k▼
Services and other goods61€2.22M€2.34M▲
Remuneration, social security and pensions62€1.87M€2.17M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€270k€364k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€4k€1k▼
Other operating charges640/8€26k€56k▲
Operating profit (loss)9901€2.51M€1.02M▼
Financial income75/76B€62k€30k▼
Recurring financial income75€62k€30k▼
Income from financial fixed assets750€33k-
Income from current assets751-€14k
Other financial income752/9€29k€16k▼
Financial charges65/66B€53k€39k▼
Recurring financial charges65€53k€39k▼
Debt charges650€15k€17k▲
Other financial charges652/9€38k€23k▼
Profit (loss) for the period before taxes9903€2.52M€1.01M▼
Income taxes67/77€654k€288k▼
Taxes670/3€654k€288k▼
Profit (loss) for the period9904€1.87M€725k▼
Profit (loss) for the period to be appropriated9905€1.87M€725k▼
Appropriation of the result
Profit (loss) to be appropriated9906€1.87M€725k▼
Transfer from equity791/2-€1.50M
From reserves792-€1.50M
Transfer to equity691/2€842k€725k▼
To other reserves6921€842k€725k▼
Profit to be distributed694/7€1.03M€1.50M▲
Return on contributions (dividend)694€1.00M€1.50M▲
Employees696€28k-
Social balance
Average headcount (FTE)908723.426.8▲