Balance sheet
Code20242025
Assets
Total assets20/58€7.67M€7.80M▲
Fixed assets21/28€200k€187k▼
Tangible fixed assets22/27€200k€187k▼
Land and buildings22€66k€65k▼
Plant, machinery and equipment23€23k€18k▼
Furniture and vehicles24€33k€40k▲
Leasing and similar rights25€76k€64k▼
Current assets29/58€7.47M€7.61M▲
Amounts receivable after more than one year29€600k€600k=
Other amounts receivable291€600k€600k=
Stocks and contracts in progress3€2.65M€1.53M▼
Stocks30/36€2.65M€1.53M▼
Work in progress32€2.65M€1.53M▼
Amounts receivable within one year40/41€3.60M€3.42M▼
Trade receivables40€116k€105k▼
Other amounts receivable41€3.48M€3.31M▼
Cash at bank and in hand54/58€612k€2.06M▲
Deferred charges and accrued income490/1€11k€11k▼
Equity and liabilities
Total equity and liabilities10/49€7.67M€7.80M▲
Equity10/15€5.89M€6.60M▲
Contributions10/11€19k€19k=
Reserves13€8.30M€6.58M▼
Tax-exempt reserves132€17k€17k=
Distributable reserves133€8.29M€6.56M▼
Profit (loss) carried forward14€-2.43M-
Amounts payable17/49€1.78M€1.20M▼
Amounts payable after more than one year17€24k€19k▼
Financial debts170/4€24k€19k▼
Leasing and similar obligations172€24k€19k▼
Amounts payable within one year42/48€1.76M€1.19M▼
Current portion of amounts payable after more than one year42€29k€28k▼
Financial debts43€599k€30k▼
Credit institutions430/8€599k€30k▼
Trade debts44€440k€307k▼
Suppliers440/4€440k€307k▼
Advances received on contracts in progress46€391k€562k▲
Taxes, remuneration and social security45€290k€259k▼
Taxes450/3€90k€66k▼
Remuneration and social security454/9€200k€192k▼
Other amounts payable47/48€6k-
Accrued charges and deferred income492/3€14€14▲
Income statement
Code20242025
Operating income70/76A€6.46M€7.17M▲
Turnover70€6.69M€8.22M▲
Change in stocks of work in progress, finished goods and contracts in progress71€-353k€-1.13M▼
Other operating income74€81k€73k▼
Non-recurring operating income76A€35k€3k▼
Operating charges60/66A€6.53M€6.47M▼
Goods for resale, raw materials and consumables60€4.60M€4.67M▲
Purchases600/8€4.60M€4.67M▲
Services and other goods61€609k€460k▼
Remuneration, social security and pensions62€1.23M€1.26M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€70k€67k▼
Other operating charges640/8€19k€14k▼
Non-recurring operating charges66A€364-
Operating profit (loss)9901€-69k€701k▲
Financial income75/76B€112k€33k▼
Recurring financial income75€112k€33k▼
Income from current assets751€97k€20k▼
Other financial income752/9€15k€14k▼
Financial charges65/66B€2.47M€29k▼
Recurring financial charges65€2.37M€29k▼
Debt charges650€86k€29k▼
Other financial charges652/9€2.28M€689▼
Non-recurring financial charges66B€101k-
Profit (loss) for the period before taxes9903€-2.43M€705k▲
Income taxes67/77€3k€3k▲
Taxes670/3€3k€3k▼
Tax adjustments and reversals of tax provisions77€837-
Profit (loss) for the period9904€-2.43M€702k▲
Profit (loss) for the period to be appropriated9905€-2.43M€702k▲
Appropriation of the result
Profit (loss) to be appropriated9906€-2.43M€-1.73M▲
Profit (loss) brought forward from the previous period14P-€-2.43M
Transfer from equity791/2-€1.73M
From reserves792-€1.73M
Social balance
Average headcount (FTE)908719.218.9▼