Balance sheet
Code20242025
Assets
Total assets20/58€4.73M€4.25M▼
Fixed assets21/28€957k€266k▼
Intangible fixed assets21€17k€12k▼
Tangible fixed assets22/27€928k€242k▼
Land and buildings22€312k-
Plant, machinery and equipment23€403k€81k▼
Furniture and vehicles24€6k€3k▼
Leasing and similar rights25€207k€158k▼
Financial fixed assets28€13k€12k▼
Current assets29/58€3.77M€3.98M▲
Amounts receivable after more than one year29€96k-
Trade receivables290€96k-
Stocks and contracts in progress3€1.27M€988k▼
Stocks30/36€1.27M€988k▼
Amounts receivable within one year40/41€1.91M€2.29M▲
Trade receivables40€1.77M€1.75M▼
Other amounts receivable41€137k€537k▲
Current investments50/53€257k-
Cash at bank and in hand54/58€208k€648k▲
Deferred charges and accrued income490/1€35k€56k▲
Equity and liabilities
Total equity and liabilities10/49€4.73M€4.25M▼
Equity10/15€1.27M€1.71M▲
Contributions10/11€409k€409k=
Capital10€409k€409k=
Issued capital100€409k€409k=
Reserves13€331k€74k▼
Non-distributable reserves130/1€298k€41k▼
Reserves not available under the articles1311€41k€41k=
Own shares acquired1312€257k-
Tax-exempt reserves132€15k€15k=
Distributable reserves133€18k€18k=
Profit (loss) carried forward14€532k€1.23M▲
Amounts payable17/49€3.46M€2.53M▼
Amounts payable after more than one year17€671k€98k▼
Financial debts170/4€671k€98k▼
Amounts payable within one year42/48€2.49M€2.42M▼
Current portion of amounts payable after more than one year42€170k€53k▼
Financial debts43€1.27M€1.21M▼
Credit institutions430/8€1.27M€1.21M▼
Trade debts44€753k€613k▼
Suppliers440/4€753k€613k▼
Advances received on contracts in progress46-€90k
Taxes, remuneration and social security45€290k€458k▲
Taxes450/3€112k€257k▲
Remuneration and social security454/9€178k€202k▲
Accrued charges and deferred income492/3€300k€9k▼
Income statement
Code20242025
Non-recurring operating income76A€42k€653k▲
Remuneration, social security and pensions62€2.04M€2.20M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€150k€166k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4-€243k
Provisions for liabilities and charges: additions (uses and reversals)635/8€-14k-
Other operating charges640/8€34k€37k▲
Non-recurring operating charges66A€9k€832▼
Gross operating margin9900€2.30M€3.69M▲
Operating profit (loss)9901€89k€1.04M▲
Financial income75/76B€22k€8k▼
Recurring financial income75€22k€8k▼
Financial charges65/66B€108k€95k▼
Recurring financial charges65€108k€95k▼
Profit (loss) for the period before taxes9903€3k€949k▲
Income taxes67/77€17k€250k▲
Profit (loss) for the period9904€-14k€699k▲
Profit (loss) for the period to be appropriated9905€-14k€699k▲
Appropriation of the result
Profit (loss) to be appropriated9906€532k€1.23M▲
Profit (loss) brought forward from the previous period14P€546k€532k▼
Transfer from equity791/2-€0
Transfer to equity691/2-€0
To other reserves6921-€0
Social balance
Average headcount (FTE)908727.429.2▲