Balance sheet
Code20232025
Assets
Total assets20/58€3.32M€2.18M▼
Fixed assets21/28€321k€724k▲
Intangible fixed assets21€3k€333k▲
Tangible fixed assets22/27€319k€366k▲
Land and buildings22€254k€328k▲
Plant, machinery and equipment23€177€769▲
Furniture and vehicles24€64k€37k▼
Financial fixed assets28€250€26k▲
Current assets29/58€3.00M€1.46M▼
Amounts receivable after more than one year29€350k-
Other amounts receivable291€350k-
Stocks and contracts in progress3€575k€383k▼
Stocks30/36€575k€383k▼
Amounts receivable within one year40/41€895k€192k▼
Trade receivables40€729k€121k▼
Other amounts receivable41€166k€71k▼
Current investments50/53€472k€472k=
Cash at bank and in hand54/58€687k€378k▼
Deferred charges and accrued income490/1€24k€31k▲
Equity and liabilities
Total equity and liabilities10/49€3.32M€2.18M▼
Equity10/15€2.62M€1.33M▼
Contributions10/11€174k€174k=
Capital10€174k€174k=
Issued capital100€174k€174k=
Reserves13€2.24M€1.40M▼
Non-distributable reserves130/1€489k€489k=
Legal reserve130€17k€17k=
Own shares acquired1312€472k€472k=
Tax-exempt reserves132€64k€64k=
Distributable reserves133€1.68M€843k▼
Profit (loss) carried forward14€212k€-236k▼
Amounts payable17/49€700k€845k▲
Amounts payable after more than one year17€213k€184k▼
Financial debts170/4€213k€184k▼
Amounts payable within one year42/48€486k€661k▲
Current portion of amounts payable after more than one year42€54k€49k▼
Financial debts43-€200k
Credit institutions430/8-€200k
Trade debts44€61k€54k▼
Suppliers440/4€61k€54k▼
Advances received on contracts in progress46€138k-
Taxes, remuneration and social security45€139k€204k▲
Taxes450/3€18k€8k▼
Remuneration and social security454/9€121k€195k▲
Other amounts payable47/48€94k€154k▲
Accrued charges and deferred income492/3€1k-
Income statement
Code20232025
Turnover70€1.99M€1.53M▼
Goods, raw materials, services and sundry goods60/61€1.26M€1.04M▼
Remuneration, social security and pensions62€786k€1.02M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€61k€151k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-13k€396k▲
Other operating charges640/8€22k€119k▲
Non-recurring operating charges66A€10€2k▲
Gross operating margin9900€734k€486k▼
Operating profit (loss)9901€-122k€-1.20M▼
Financial income75/76B€9k€778k▲
Recurring financial income75€9k€12k▲
Non-recurring financial income76B-€766k
Financial charges65/66B€15k€23k▲
Recurring financial charges65€15k€23k▲
Profit (loss) for the period before taxes9903€-128k€-446k▼
Income taxes67/77€840€1k▲
Profit (loss) for the period9904€-129k€-448k▼
Profit (loss) for the period to be appropriated9905€-129k€-448k▼
Appropriation of the result
Profit (loss) to be appropriated9906€212k€-236k▼
Profit (loss) brought forward from the previous period14P€341k€212k▼
Transfer from equity791/2€94k€841k▲
Profit to be distributed694/7€94k€841k▲
Return on contributions (dividend)694€94k€841k▲
Social balance
Average headcount (FTE)908715.012.4▼