Balance sheet
Code20242025
Assets
Total assets20/58€15.09M€19.80M▲
Fixed assets21/28€2.46M€1.86M▼
Intangible fixed assets21€60k€48k▼
Tangible fixed assets22/27€2.40M€1.81M▼
Land and buildings22€834k€887k▲
Plant, machinery and equipment23€1.34M€794k▼
Furniture and vehicles24€90k€107k▲
Leasing and similar rights25€143k€22k▼
Current assets29/58€12.63M€17.94M▲
Stocks and contracts in progress3€2.12M€2.02M▼
Stocks30/36€2.12M€2.02M▼
Raw materials and consumables30/31-€1.01M
Work in progress32-€488k
Finished goods33-€55k
Goods purchased for resale34-€473k
Amounts receivable within one year40/41€7.91M€15.58M▲
Trade receivables40€1.22M€1.75M▲
Other amounts receivable41€6.69M€13.83M▲
Cash at bank and in hand54/58€2.59M€334k▼
Deferred charges and accrued income490/1€6k€5k▼
Equity and liabilities
Total equity and liabilities10/49€15.09M€19.80M▲
Equity10/15€12.18M€16.88M▲
Contributions10/11€157k€157k=
Capital10€157k€157k=
Issued capital100€157k€157k=
Reserves13€70k€70k=
Non-distributable reserves130/1€16k€16k=
Legal reserve130€16k€16k=
Distributable reserves133€54k€54k=
Profit (loss) carried forward14€11.96M€16.65M▲
Provisions and deferred taxes16-€55k
Provisions for liabilities and charges160/5-€55k
Other liabilities and charges164/5-€55k
Amounts payable17/49€2.91M€2.87M▼
Amounts payable after more than one year17€104k€34k▼
Financial debts170/4€104k€34k▼
Leasing and similar obligations172-€34k
Amounts payable within one year42/48€2.80M€2.83M▲
Current portion of amounts payable after more than one year42€107k€70k▼
Trade debts44€974k€1.35M▲
Suppliers440/4€974k€1.35M▲
Taxes, remuneration and social security45€1.72M€1.41M▼
Taxes450/3€1.53M€1.18M▼
Remuneration and social security454/9€187k€232k▲
Accrued charges and deferred income492/3€9k€4k▼
Income statement
Code20242025
Operating income70/76A-€16.98M
Turnover70€16.88M€17.02M▲
Change in stocks of work in progress, finished goods and contracts in progress71-€-63k
Other operating income74-€18k
Operating charges60/66A-€10.93M
Goods, raw materials, services and sundry goods60/61€8.91M-
Goods for resale, raw materials and consumables60-€6.78M
Purchases600/8-€6.74M
Change in stocks: decrease (increase)609-€35k
Services and other goods61-€1.75M
Remuneration, social security and pensions62€1.20M€1.52M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€811k€791k▼
Other operating charges640/8€27k€36k▲
Non-recurring operating charges66A€60k€55k▼
Gross operating margin9900€8.11M-
Operating profit (loss)9901€6.01M€6.05M▲
Financial income75/76B€201k€231k▲
Recurring financial income75€201k€231k▲
Income from current assets751-€230k
Other financial income752/9-€387
Financial charges65/66B€10k€9k▼
Recurring financial charges65€10k€9k▼
Debt charges650-€4k
Other financial charges652/9-€5k
Profit (loss) for the period before taxes9903€6.20M€6.27M▲
Income taxes67/77€1.57M€1.58M▲
Taxes670/3-€1.58M
Profit (loss) for the period9904€4.63M€4.69M▲
Profit (loss) for the period to be appropriated9905€4.63M€4.69M▲
Appropriation of the result
Profit (loss) to be appropriated9906€11.96M€16.65M▲
Profit (loss) brought forward from the previous period14P€7.33M€11.96M▲
Social balance
Average headcount (FTE)908719.522.4▲