Balance sheet
Code20242025
Assets
Total assets20/58€3.45M€3.87M▲
Fixed assets21/28€803k€1.20M▲
Intangible fixed assets21€85k€259k▲
Tangible fixed assets22/27€679k€900k▲
Land and buildings22€511k€458k▼
Plant, machinery and equipment23€19k€45k▲
Furniture and vehicles24€21k€20k▼
Leasing and similar rights25€128k€377k▲
Financial fixed assets28€40k€40k▲
Current assets29/58€2.65M€2.67M▲
Stocks and contracts in progress3€2.00M€2.27M▲
Stocks30/36€2.00M€2.27M▲
Amounts receivable within one year40/41€505k€312k▼
Trade receivables40€384k€302k▼
Other amounts receivable41€120k€10k▼
Cash at bank and in hand54/58€113k€75k▼
Deferred charges and accrued income490/1€29k€11k▼
Equity and liabilities
Total equity and liabilities10/49€3.45M€3.87M▲
Equity10/15€479k€446k▼
Contributions10/11€19k€19k=
Reserves13€123k€108k▼
Tax-exempt reserves132€121k€106k▼
Distributable reserves133€2k€2k=
Profit (loss) carried forward14€337k€320k▼
Provisions and deferred taxes16€28k€23k▼
Deferred taxes168€28k€23k▼
Amounts payable17/49€2.95M€3.40M▲
Amounts payable after more than one year17€1.32M€1.50M▲
Financial debts170/4€1.32M€1.50M▲
Amounts payable within one year42/48€1.58M€1.84M▲
Current portion of amounts payable after more than one year42€29k€67k▲
Financial debts43€908k€915k▲
Credit institutions430/8€858k€865k▲
Other loans439€50k€50k=
Trade debts44€444k€518k▲
Suppliers440/4€444k€518k▲
Advances received on contracts in progress46€68k€195k▲
Taxes, remuneration and social security45€129k€146k▲
Taxes450/3€24k€38k▲
Remuneration and social security454/9€105k€108k▲
Other amounts payable47/48€978€0▼
Accrued charges and deferred income492/3€44k€51k▲
Income statement
Code20242025
Non-recurring operating income76A€7k€0▼
Remuneration, social security and pensions62€944k€1.00M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€172k€147k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€10k€-8k▼
Other operating charges640/8€14k€23k▲
Non-recurring operating charges66A-€771
Gross operating margin9900€1.09M€1.25M▲
Operating profit (loss)9901€-54k€83k▲
Financial income75/76B€2k€1k▼
Recurring financial income75€2k€1k▼
Financial charges65/66B€117k€122k▲
Recurring financial charges65€117k€122k▲
Profit (loss) for the period before taxes9903€-169k€-37k▲
Transfer from deferred taxes780€5k€5k=
Income taxes67/77€957€845▼
Profit (loss) for the period9904€-165k€-33k▲
Transfer from tax-exempt reserves789€16k€16k=
Profit (loss) for the period to be appropriated9905€-149k€-17k▲
Appropriation of the result
Profit (loss) to be appropriated9906€337k€320k▼
Profit (loss) brought forward from the previous period14P€486k€337k▼
Social balance
Average headcount (FTE)908711.111.8▲