Balance sheet
Code20232024
Assets
Total assets20/58€20.14M€21.49M▲
Fixed assets21/28€13.37M€14.73M▲
Intangible fixed assets21€20k€145k▲
Tangible fixed assets22/27€13.35M€14.59M▲
Land and buildings22€4.70M€4.56M▼
Plant, machinery and equipment23€8.17M€8.77M▲
Furniture and vehicles24€87k€306k▲
Assets under construction and advance payments27€396k€953k▲
Financial fixed assets28€744€744=
Other financial fixed assets284/8€744€744=
Amounts receivable and cash guarantees285/8€744€744=
Current assets29/58€6.77M€6.76M▼
Stocks and contracts in progress3€1.68M€1.82M▲
Stocks30/36€1.68M€1.82M▲
Raw materials and consumables30/31€635k€528k▼
Work in progress32€1.04M€1.29M▲
Amounts receivable within one year40/41€5.06M€4.91M▼
Trade receivables40€4.99M€4.04M▼
Other amounts receivable41€78k€869k▲
Cash at bank and in hand54/58€298€298=
Deferred charges and accrued income490/1€26k€24k▼
Equity and liabilities
Total equity and liabilities10/49€20.14M€21.49M▲
Equity10/15€4.19M€5.53M▲
Contributions10/11€2.50M€2.50M=
Capital10€2.50M€2.50M=
Issued capital100€2.50M€2.50M=
Reserves13€109k€176k▲
Non-distributable reserves130/1€109k€176k▲
Legal reserve130€109k€176k▲
Profit (loss) carried forward14€1.59M€2.85M▲
Provisions and deferred taxes16€39k€28k▼
Provisions for liabilities and charges160/5€39k€28k▼
Pensions and similar obligations160€39k€28k▼
Amounts payable17/49€15.90M€15.93M▲
Amounts payable after more than one year17€9.00M€9.00M=
Financial debts170/4€9.00M€9.00M=
Other loans174€9.00M€9.00M=
Amounts payable within one year42/48€6.90M€6.93M▲
Trade debts44€4.09M€5.08M▲
Suppliers440/4€4.09M€5.08M▲
Taxes, remuneration and social security45€1.66M€1.85M▲
Taxes450/3€421k€512k▲
Remuneration and social security454/9€1.24M€1.34M▲
Other amounts payable47/48€1.15M-
Accrued charges and deferred income492/3€70-
Income statement
Code20232024
Operating income70/76A€53.10M€57.10M▲
Turnover70€52.06M€55.37M▲
Change in stocks of work in progress, finished goods and contracts in progress71€-208k€251k▲
Other operating income74€1.25M€1.49M▲
Operating charges60/66A€52.71M€54.83M▲
Goods for resale, raw materials and consumables60€38.01M€39.35M▲
Purchases600/8€37.73M€39.23M▲
Change in stocks: decrease (increase)609€281k€119k▼
Services and other goods61€4.64M€4.85M▲
Remuneration, social security and pensions62€8.68M€9.09M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€1.32M€1.49M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€3k€-12k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€-12k€-11k▲
Other operating charges640/8€67k€70k▲
Operating profit (loss)9901€383k€2.27M▲
Financial income75/76B€110k€79k▼
Recurring financial income75€110k€71k▼
Other financial income752/9€110k€71k▼
Non-recurring financial income76B-€8k
Financial charges65/66B€472k€492k▲
Recurring financial charges65€472k€492k▲
Debt charges650€466k€489k▲
Other financial charges652/9€5k€3k▼
Non-recurring financial charges66B€136-
Profit (loss) for the period before taxes9903€21k€1.86M▲
Transfer from deferred taxes780€202-
Income taxes67/77€48k€525k▲
Taxes670/3€48k€530k▲
Tax adjustments and reversals of tax provisions77-€6k
Profit (loss) for the period9904€-27k€1.33M▲
Transfer from tax-exempt reserves789€393-
Profit (loss) for the period to be appropriated9905€-26k€1.33M▲
Appropriation of the result
Profit (loss) to be appropriated9906€1.59M€2.92M▲
Profit (loss) brought forward from the previous period14P€1.61M€1.59M▼
Transfer to equity691/2-€67k
To the legal reserve6920-€67k
Social balance
Average headcount (FTE)9087119.8120.9▲