Balance sheet
Code20242025
Assets
Total assets20/58€36.91M€39.53M▲
Fixed assets21/28€3.01M€5.01M▲
Intangible fixed assets21€12k€8k▼
Tangible fixed assets22/27€2.99M€4.99M▲
Plant, machinery and equipment23€180k€212k▲
Furniture and vehicles24€2.59M€4.56M▲
Other tangible fixed assets26€226k€221k▼
Financial fixed assets28€4k€14k▲
Other financial fixed assets284/8€4k€14k▲
Amounts receivable and cash guarantees285/8€4k€14k▲
Current assets29/58€33.90M€34.52M▲
Stocks and contracts in progress3€13.32M€13.03M▼
Stocks30/36€13.32M€13.03M▼
Raw materials and consumables30/31€172k€158k▼
Work in progress32-€32k
Goods purchased for resale34€13.14M€12.84M▼
Amounts receivable within one year40/41€19.02M€19.83M▲
Trade receivables40€7.30M€5.94M▼
Other amounts receivable41€11.72M€13.89M▲
Cash at bank and in hand54/58€960k€1.31M▲
Deferred charges and accrued income490/1€606k€350k▼
Equity and liabilities
Total equity and liabilities10/49€36.91M€39.53M▲
Equity10/15€3.54M€4.41M▲
Contributions10/11€122k€122k=
Reserves13€3.42M€4.29M▲
Tax-exempt reserves132€1.22M€1.39M▲
Distributable reserves133€2.20M€2.90M▲
Profit (loss) carried forward14€4k€5k▲
Provisions and deferred taxes16€18k€25k▲
Deferred taxes168€18k€25k▲
Amounts payable17/49€33.35M€35.09M▲
Amounts payable after more than one year17€18.47M€18.45M▼
Financial debts170/4€18.47M€18.45M▼
Credit institutions173€121k€103k▼
Other loans174€18.35M€18.35M=
Amounts payable within one year42/48€14.54M€15.94M▲
Current portion of amounts payable after more than one year42€18k€18k=
Financial debts43€7.05M€5.62M▼
Credit institutions430/8€7.05M€5.62M▼
Trade debts44€3.93M€2.45M▼
Suppliers440/4€3.93M€2.45M▼
Advances received on contracts in progress46€1.52M€3.70M▲
Taxes, remuneration and social security45€52k€401k▲
Taxes450/3€14k€329k▲
Remuneration and social security454/9€38k€72k▲
Other amounts payable47/48€1.98M€3.76M▲
Accrued charges and deferred income492/3€333k€703k▲
Income statement
Code20242025
Operating income70/76A€55.52M€52.37M▼
Turnover70€55.03M€51.82M▼
Other operating income74€485k€550k▲
Non-recurring operating income76A€0-
Operating charges60/66A€54.15M€50.75M▼
Goods for resale, raw materials and consumables60€50.35M€46.49M▼
Purchases600/8€51.88M€46.20M▼
Change in stocks: decrease (increase)609€-1.53M€287k▲
Services and other goods61€2.29M€2.48M▲
Remuneration, social security and pensions62€523k€595k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€734k€1.07M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€63k€-6k▼
Other operating charges640/8€193k€115k▼
Operating profit (loss)9901€1.36M€1.62M▲
Financial income75/76B€51k€62k▲
Recurring financial income75€51k€62k▲
Income from current assets751€39k€49k▲
Other financial income752/9€12k€13k▲
Financial charges65/66B€431k€425k▼
Recurring financial charges65€431k€425k▼
Debt charges650€416k€401k▼
Other financial charges652/9€15k€24k▲
Profit (loss) for the period before taxes9903€981k€1.26M▲
Transfer from deferred taxes780€836€2k▲
Transfer to deferred taxes680€4k€9k▲
Income taxes67/77€224k€280k▲
Taxes670/3€224k€280k▲
Profit (loss) for the period9904€755k€970k▲
Transfer from tax-exempt reserves789€162k€173k▲
Transfer to tax-exempt reserves689€327k€341k▲
Profit (loss) for the period to be appropriated9905€591k€802k▲
Appropriation of the result
Profit (loss) to be appropriated9906€602k€805k▲
Profit (loss) brought forward from the previous period14P€11k€4k▼
Transfer to equity691/2€498k€700k▲
To other reserves6921€498k€700k▲
Profit to be distributed694/7€100k€100k=
Directors or managers695€100k€100k=
Social balance
Average headcount (FTE)908710.210.4▲