Balance sheet
Code20242025
Assets
Total assets20/58€1.27M€1.33M▲
Fixed assets21/28€565k€503k▼
Tangible fixed assets22/27€565k€503k▼
Land and buildings22€392k€372k▼
Plant, machinery and equipment23€108k€79k▼
Furniture and vehicles24€65k€52k▼
Current assets29/58€703k€832k▲
Amounts receivable after more than one year29€50€50=
Trade receivables290€50€50=
Stocks and contracts in progress3€392k€460k▲
Stocks30/36€392k€460k▲
Amounts receivable within one year40/41€294k€343k▲
Trade receivables40€293k€342k▲
Other amounts receivable41€870€916▲
Cash at bank and in hand54/58€11k€24k▲
Deferred charges and accrued income490/1€5k€5k▲
Equity and liabilities
Total equity and liabilities10/49€1.27M€1.33M▲
Equity10/15€533k€658k▲
Contributions10/11€62k€62k=
Capital10€62k€62k=
Issued capital100€62k€62k=
Reserves13€279k€403k▲
Non-distributable reserves130/1€6k€6k=
Legal reserve130€6k€6k=
Tax-exempt reserves132€37k€32k▼
Distributable reserves133€236k€365k▲
Profit (loss) carried forward14€192k€192k▲
Provisions and deferred taxes16€7k€5k▼
Deferred taxes168€7k€5k▼
Amounts payable17/49€728k€672k▼
Amounts payable after more than one year17€298k€242k▼
Financial debts170/4€298k€242k▼
Amounts payable within one year42/48€430k€430k=
Current portion of amounts payable after more than one year42€102k€81k▼
Trade debts44€62k€56k▼
Suppliers440/4€62k€56k▼
Taxes, remuneration and social security45€35k€53k▲
Taxes450/3€11k€36k▲
Remuneration and social security454/9€24k€17k▼
Other amounts payable47/48€231k€239k▲
Income statement
Code20242025
Turnover70€1.08M€1.19M▲
Non-recurring operating income76A€25k€43k▲
Goods, raw materials, services and sundry goods60/61€780k€807k▲
Remuneration, social security and pensions62€171k€162k▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€80k€77k▼
Other operating charges640/8€13k€10k▼
Gross operating margin9900€326k€425k▲
Operating profit (loss)9901€62k€176k▲
Financial income75/76B€7k€6k▼
Recurring financial income75€78€46▼
Non-recurring financial income76B€7k€6k▼
Financial charges65/66B€9k€9k▼
Recurring financial charges65€9k€9k▼
Profit (loss) for the period before taxes9903€60k€174k▲
Transfer from deferred taxes780€7k€7k=
Income taxes67/77€21k€51k▲
Profit (loss) for the period9904€46k€129k▲
Profit (loss) for the period to be appropriated9905€46k€129k▲
Appropriation of the result
Profit (loss) to be appropriated9906€237k€321k▲
Profit (loss) brought forward from the previous period14P€192k€192k▲
Transfer to equity691/2€45k€129k▲
To other reserves6921€45k€129k▲
Social balance
Average headcount (FTE)9087-2.5