Balance sheet
Code20242025
Assets
Total assets20/58€28.14M€35.61M▲
Fixed assets21/28€2.79M€2.89M▲
Intangible fixed assets21€1.37M€912k▼
Tangible fixed assets22/27€1.42M€1.98M▲
Land and buildings22€65k€95k▲
Plant, machinery and equipment23€1.27M€1.80M▲
Furniture and vehicles24€64k€81k▲
Leasing and similar rights25€26k€5k▼
Current assets29/58€25.35M€32.71M▲
Amounts receivable after more than one year29-€5.00M
Other amounts receivable291-€5.00M
Stocks and contracts in progress3€4.68M€4.86M▲
Stocks30/36€4.68M€4.86M▲
Raw materials and consumables30/31€3.74M€3.91M▲
Goods purchased for resale34€940k€947k▲
Amounts receivable within one year40/41€5.60M€5.60M=
Trade receivables40€4.81M€5.35M▲
Other amounts receivable41€794k€250k▼
Current investments50/53€14.29M€16.25M▲
Other investments51/53€14.29M€16.25M▲
Cash at bank and in hand54/58€784k€999k▲
Deferred charges and accrued income490/1€1€1=
Equity and liabilities
Total equity and liabilities10/49€28.14M€35.61M▲
Equity10/15€24.57M€26.30M▲
Contributions10/11€391k€391k=
Capital10€391k€391k=
Issued capital100€391k€391k=
Reserves13€40k€40k=
Non-distributable reserves130/1€39k€39k=
Legal reserve130€39k€39k=
Tax-exempt reserves132€799€799=
Profit (loss) carried forward14€24.14M€25.87M▲
Amounts payable17/49€3.57M€9.31M▲
Amounts payable after more than one year17€11k€0▼
Financial debts170/4€11k€0▼
Leasing and similar obligations172€11k€0▼
Amounts payable within one year42/48€3.50M€9.31M▲
Current portion of amounts payable after more than one year42€15k€11k▼
Trade debts44€2.76M€2.20M▼
Suppliers440/4€2.76M€2.20M▼
Advances received on contracts in progress46€375k€110k▼
Taxes, remuneration and social security45€356k€555k▲
Taxes450/3€18k€163k▲
Remuneration and social security454/9€338k€393k▲
Other amounts payable47/48-€6.43M
Accrued charges and deferred income492/3€56k€0▼
Income statement
Code20242025
Operating income70/76A€43.67M€52.36M▲
Turnover70€43.57M€52.16M▲
Other operating income74€94k€193k▲
Non-recurring operating income76A€6k€2k▼
Operating charges60/66A€35.94M€41.83M▲
Goods for resale, raw materials and consumables60€25.04M€29.15M▲
Purchases600/8€24.92M€29.34M▲
Change in stocks: decrease (increase)609€119k€-184k▼
Services and other goods61€7.41M€8.68M▲
Remuneration, social security and pensions62€2.51M€2.82M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€812k€993k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€0-
Other operating charges640/8€161k€180k▲
Non-recurring operating charges66A€594€2k▲
Operating profit (loss)9901€7.74M€10.53M▲
Financial income75/76B€509k€602k▲
Recurring financial income75€509k€602k▲
Income from current assets751€386k€338k▼
Other financial income752/9€123k€264k▲
Financial charges65/66B€102k€191k▲
Recurring financial charges65€102k€191k▲
Debt charges650€8k€7k▼
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651-€143k
Other financial charges652/9€94k€41k▼
Profit (loss) for the period before taxes9903€8.14M€10.94M▲
Income taxes67/77€2.04M€2.78M▲
Taxes670/3€2.04M€2.78M▲
Tax adjustments and reversals of tax provisions77€0-
Profit (loss) for the period9904€6.11M€8.16M▲
Profit (loss) for the period to be appropriated9905€6.11M€8.16M▲
Appropriation of the result
Profit (loss) to be appropriated9906€24.14M€32.30M▲
Profit (loss) brought forward from the previous period14P€18.03M€24.14M▲
Profit to be distributed694/7-€6.43M
Return on contributions (dividend)694-€6.43M
Social balance
Average headcount (FTE)908739.940.0▲