Balance sheet
Code20242025
Assets
Total assets20/58€25.58M€28.84M▲
Fixed assets21/28€3.41M€10.54M▲
Intangible fixed assets21€181k€29k▼
Tangible fixed assets22/27€725k€1.06M▲
Land and buildings22€374k€183k▼
Plant, machinery and equipment23€270k€395k▲
Furniture and vehicles24€79k€480k▲
Other tangible fixed assets26€3k€0▼
Financial fixed assets28€2.50M€9.46M▲
Affiliated companies280/1€2.50M€9.45M▲
Amounts receivable281€2.50M€9.45M▲
Other financial fixed assets284/8€5k€5k▲
Amounts receivable and cash guarantees285/8€5k€5k▲
Current assets29/58€22.17M€18.30M▼
Stocks and contracts in progress3€9.46M€8.64M▼
Stocks30/36€7.60M€7.52M▼
Raw materials and consumables30/31€5.85M€5.82M▼
Work in progress32€1.75M€1.70M▼
Contracts in progress37€1.86M€1.12M▼
Amounts receivable within one year40/41€6.13M€7.74M▲
Trade receivables40€4.80M€6.44M▲
Other amounts receivable41€1.34M€1.30M▼
Current investments50/53€2.03M€0▼
Other investments51/53€2.03M€0▼
Cash at bank and in hand54/58€3.20M€730k▼
Deferred charges and accrued income490/1€1.35M€1.19M▼
Equity and liabilities
Total equity and liabilities10/49€25.58M€28.84M▲
Equity10/15€19.18M€21.51M▲
Contributions10/11€100k€100k=
Reserves13€19.08M€21.41M▲
Distributable reserves133€19.08M€21.41M▲
Amounts payable17/49€6.40M€7.33M▲
Amounts payable within one year42/48€6.17M€7.33M▲
Financial debts43-€500k
Credit institutions430/8-€500k
Trade debts44€2.08M€1.18M▼
Suppliers440/4€2.08M€1.18M▼
Advances received on contracts in progress46€786k€1.94M▲
Taxes, remuneration and social security45€970k€1.08M▲
Taxes450/3€457k€483k▲
Remuneration and social security454/9€513k€601k▲
Other amounts payable47/48€2.33M€2.62M▲
Accrued charges and deferred income492/3€230k€1k▼
Income statement
Code20242025
Operating income70/76A€25.55M€24.83M▼
Turnover70€12.45M€25.16M▲
Change in stocks of work in progress, finished goods and contracts in progress71€12.20M€-783k▼
Own construction capitalised72€0-
Other operating income74€898k€455k▼
Operating charges60/66A€17.82M€19.44M▲
Goods for resale, raw materials and consumables60€10.98M€12.02M▲
Purchases600/8€11.61M€11.99M▲
Change in stocks: decrease (increase)609€-630k€31k▲
Services and other goods61€3.12M€2.96M▼
Remuneration, social security and pensions62€3.29M€3.92M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€377k€214k▼
Other operating charges640/8€45k€51k▲
Non-recurring operating charges66A-€267k
Operating profit (loss)9901€7.73M€5.40M▼
Financial income75/76B€170k€125k▼
Recurring financial income75€170k€125k▼
Income from financial fixed assets750€61k€30k▼
Income from current assets751€105k€95k▼
Other financial income752/9€4k€506▼
Financial charges65/66B€40k€82k▲
Recurring financial charges65€40k€82k▲
Debt charges650€246€1k▲
Other financial charges652/9€40k€81k▲
Profit (loss) for the period before taxes9903€7.86M€5.44M▼
Income taxes67/77€369k€6k▼
Taxes670/3€369k€10k▼
Tax adjustments and reversals of tax provisions77-€4k
Profit (loss) for the period9904€7.49M€5.43M▼
Profit (loss) for the period to be appropriated9905€7.49M€5.43M▼
Appropriation of the result
Profit (loss) to be appropriated9906€7.49M€5.43M▼
Transfer from equity791/2-€604k
From reserves792-€604k
Transfer to equity691/2€5.16M€2.93M▼
To other reserves6921€5.16M€2.93M▼
Profit to be distributed694/7€2.33M€3.10M▲
Return on contributions (dividend)694€2.33M€3.10M▲
Social balance
Average headcount (FTE)908741.950.6▲