Balance sheet
Code20242025
Assets
Total assets20/58€22.46M€22.53M▲
Fixed assets21/28€8.78M€8.76M▼
Tangible fixed assets22/27€72k€60k▼
Plant, machinery and equipment23€4k€1k▼
Furniture and vehicles24€53k€50k▼
Other tangible fixed assets26€15k€8k▼
Financial fixed assets28€8.70M€8.70M=
Affiliated companies280/1€8.68M€8.68M=
Participating interests280€8.68M€8.68M=
Other financial fixed assets284/8€24k€24k▲
Amounts receivable and cash guarantees285/8€24k€24k▲
Current assets29/58€13.69M€13.77M▲
Amounts receivable after more than one year29-€1.50M
Trade receivables290-€1.50M
Stocks and contracts in progress3€623k€356k▼
Stocks30/36€623k€356k▼
Work in progress32€623k€356k▼
Amounts receivable within one year40/41€8.09M€8.29M▲
Trade receivables40€8.08M€8.28M▲
Other amounts receivable41€16k€9k▼
Current investments50/53€4.95M€3.56M▼
Other investments51/53€4.95M€3.56M▼
Cash at bank and in hand54/58€23k€33k▲
Deferred charges and accrued income490/1€2k€22k▲
Equity and liabilities
Total equity and liabilities10/49€22.46M€22.53M▲
Equity10/15€21.45M€20.90M▼
Contributions10/11€2.65M€2.65M=
Capital10€2.65M€2.65M=
Issued capital100€2.65M€2.65M=
Revaluation surpluses12€8.68M€8.68M=
Reserves13€10.12M€9.57M▼
Non-distributable reserves130/1€265k€265k=
Legal reserve130€265k€265k=
Tax-exempt reserves132€211k€211k=
Distributable reserves133€9.65M€9.10M▼
Amounts payable17/49€1.01M€1.63M▲
Amounts payable within one year42/48€692k€1.04M▲
Trade debts44€276k€777k▲
Suppliers440/4€276k€777k▲
Taxes, remuneration and social security45€366k€267k▼
Taxes450/3€284k€188k▼
Remuneration and social security454/9€82k€79k▼
Other amounts payable47/48€50k-
Accrued charges and deferred income492/3€320k€586k▲
Income statement
Code20242025
Operating income70/76A€23.29M€26.36M▲
Turnover70€22.80M€26.59M▲
Change in stocks of work in progress, finished goods and contracts in progress71€379k€-266k▼
Other operating income74€108k€41k▼
Operating charges60/66A€20.82M€22.66M▲
Goods for resale, raw materials and consumables60€18.70M€20.73M▲
Purchases600/8€18.70M€20.73M▲
Services and other goods61€1.44M€1.17M▼
Remuneration, social security and pensions62€625k€714k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€32k€34k▲
Other operating charges640/8€16k€16k▼
Operating profit (loss)9901€2.46M€3.70M▲
Financial income75/76B€1.01M€688k▼
Recurring financial income75€1.01M€688k▼
Income from current assets751€212k€61k▼
Other financial income752/9€799k€627k▼
Financial charges65/66B€405k€1.65M▲
Recurring financial charges65€405k€1.65M▲
Debt charges650€826€11k▲
Other financial charges652/9€404k€1.64M▲
Profit (loss) for the period before taxes9903€3.07M€2.74M▼
Income taxes67/77€779k€705k▼
Taxes670/3€786k€705k▼
Tax adjustments and reversals of tax provisions77€7k-
Profit (loss) for the period9904€2.29M€2.03M▼
Transfer to tax-exempt reserves689€211k-
Profit (loss) for the period to be appropriated9905€2.08M€2.03M▼
Appropriation of the result
Profit (loss) to be appropriated9906€2.08M€2.03M▼
Transfer from equity791/2€1.86M€2.59M▲
From reserves792€1.86M€2.59M▲
Transfer to equity691/2€2.08M€2.03M▼
To other reserves6921€2.08M€2.03M▼
Profit to be distributed694/7€1.86M€2.59M▲
Return on contributions (dividend)694€1.86M€2.59M▲
Social balance
Average headcount (FTE)90877.27.3▲