Balance sheet
Code20242025
Assets
Total assets20/58€16.43M€18.67M▲
Fixed assets21/28€6.32M€8.32M▲
Intangible fixed assets21€45k€24k▼
Tangible fixed assets22/27€6.00M€8.00M▲
Land and buildings22€3.83M€7.15M▲
Plant, machinery and equipment23€423k€641k▲
Furniture and vehicles24€310k€202k▼
Assets under construction and advance payments27€1.43M-
Financial fixed assets28€277k€295k▲
Affiliated companies280/1€268k€293k▲
Participating interests280€268k€293k▲
Other financial fixed assets284/8€9k€2k▼
Amounts receivable and cash guarantees285/8€9k€2k▼
Current assets29/58€10.11M€10.36M▲
Stocks and contracts in progress3€4.53M€3.11M▼
Stocks30/36€2.83M€2.10M▼
Raw materials and consumables30/31€571k€408k▼
Work in progress32€471k€235k▼
Finished goods33€1.79M€1.46M▼
Contracts in progress37€1.70M€1.01M▼
Amounts receivable within one year40/41€1.50M€2.43M▲
Trade receivables40€1.17M€1.89M▲
Other amounts receivable41€333k€539k▲
Current investments50/53€959k€1.04M▲
Other investments51/53€959k€1.04M▲
Cash at bank and in hand54/58€3.01M€3.57M▲
Deferred charges and accrued income490/1€113k€207k▲
Equity and liabilities
Total equity and liabilities10/49€16.43M€18.67M▲
Equity10/15€7.56M€8.24M▲
Contributions10/11€80k€80k=
Reserves13€3.07M€3.75M▲
Non-distributable reserves130/1€8k-
Reserves not available under the articles1311€8k-
Tax-exempt reserves132€356k€1.26M▲
Distributable reserves133€2.71M€2.49M▼
Profit (loss) carried forward14€4.41M€4.41M=
Amounts payable17/49€8.87M€10.43M▲
Amounts payable after more than one year17€3.66M€4.87M▲
Financial debts170/4€3.64M€4.87M▲
Credit institutions173€3.64M€4.87M▲
Other amounts payable178/9€20k-
Amounts payable within one year42/48€5.16M€5.51M▲
Current portion of amounts payable after more than one year42€478k€487k▲
Financial debts43€498k€601k▲
Credit institutions430/8€498k€601k▲
Trade debts44€1.56M€1.17M▼
Suppliers440/4€1.56M€1.17M▼
Advances received on contracts in progress46€1.48M€2.19M▲
Taxes, remuneration and social security45€596k€690k▲
Taxes450/3€73k€98k▲
Remuneration and social security454/9€523k€592k▲
Other amounts payable47/48€550k€379k▼
Accrued charges and deferred income492/3€48k€53k▲
Income statement
Code20242025
Operating income70/76A€11.37M€14.12M▲
Turnover70€10.51M€14.85M▲
Change in stocks of work in progress, finished goods and contracts in progress71€-66k€-1.25M▼
Own construction capitalised72€508k€107k▼
Other operating income74€402k€397k▼
Non-recurring operating income76A€14k€22k▲
Operating charges60/66A€10.58M€13.12M▲
Goods for resale, raw materials and consumables60€4.20M€5.58M▲
Purchases600/8€4.07M€5.42M▲
Change in stocks: decrease (increase)609€133k€163k▲
Services and other goods61€2.18M€2.87M▲
Remuneration, social security and pensions62€3.78M€4.04M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€691k€584k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-315k-
Other operating charges640/8€35k€45k▲
Operating profit (loss)9901€791k€999k▲
Financial income75/76B€21k€144k▲
Recurring financial income75€21k€119k▲
Income from financial fixed assets750€20k-
Income from current assets751€788€51k▲
Other financial income752/9€11€68k▲
Non-recurring financial income76B-€25k
Financial charges65/66B€149k€281k▲
Recurring financial charges65€149k€281k▲
Debt charges650€148k€281k▲
Other financial charges652/9€595€547▼
Profit (loss) for the period before taxes9903€662k€862k▲
Income taxes67/77€217k€183k▼
Taxes670/3€217k€193k▼
Tax adjustments and reversals of tax provisions77-€11k
Profit (loss) for the period9904€446k€679k▲
Transfer to tax-exempt reserves689€337k€905k▲
Profit (loss) for the period to be appropriated9905€109k€-226k▼
Appropriation of the result
Profit (loss) to be appropriated9906€4.52M€4.19M▼
Profit (loss) brought forward from the previous period14P€4.41M€4.41M=
Transfer from equity791/2-€226k
From reserves792-€226k
Transfer to equity691/2€109k-
To other reserves6921€109k-
Social balance
Average headcount (FTE)908751.152.8▲