Balance sheet
Code20242025
Assets
Total assets20/58€29.38M€32.49M▲
Fixed assets21/28€8.21M€8.55M▲
Tangible fixed assets22/27€2.52M€2.73M▲
Plant, machinery and equipment23€431k€314k▼
Furniture and vehicles24€282k€659k▲
Other tangible fixed assets26€1.80M€1.76M▼
Financial fixed assets28€5.70M€5.82M▲
Affiliated companies280/1€5.70M€5.70M=
Participating interests280€5.70M€5.70M=
Other financial fixed assets284/8€2k€122k▲
Amounts receivable and cash guarantees285/8€2k€122k▲
Current assets29/58€21.17M€23.93M▲
Amounts receivable after more than one year29€702k€702k=
Trade receivables290€2k€2k=
Other amounts receivable291€700k€700k=
Stocks and contracts in progress3€11.78M€15.00M▲
Stocks30/36€11.78M€15.00M▲
Goods purchased for resale34€11.78M€15.00M▲
Amounts receivable within one year40/41€8.42M€8.15M▼
Trade receivables40€3.09M€3.31M▲
Other amounts receivable41€5.33M€4.84M▼
Cash at bank and in hand54/58€253k€57k▼
Deferred charges and accrued income490/1€21k€29k▲
Equity and liabilities
Total equity and liabilities10/49€29.38M€32.49M▲
Equity10/15€7.51M€7.89M▲
Contributions10/11€564k€564k=
Capital10€564k€564k=
Issued capital100€578k€578k=
Uncalled capital101€14k€14k=
Reserves13€174k€7.32M▲
Non-distributable reserves130/1€60k€60k=
Legal reserve130€60k€60k=
Tax-exempt reserves132€236€236=
Distributable reserves133€114k€7.26M▲
Profit (loss) carried forward14€6.77M€0▼
Provisions and deferred taxes16€160k€206k▲
Provisions for liabilities and charges160/5€160k€206k▲
Other liabilities and charges164/5€160k€206k▲
Amounts payable17/49€21.72M€24.39M▲
Amounts payable after more than one year17€3.41M€3.15M▼
Financial debts170/4€3.40M€3.14M▼
Subordinated loans170€775k€775k=
Credit institutions173€2.63M€2.37M▼
Other loans174€0-
Other amounts payable178/9€5k€5k=
Amounts payable within one year42/48€17.18M€20.38M▲
Current portion of amounts payable after more than one year42€649k€281k▼
Financial debts43€10.51M€15.50M▲
Credit institutions430/8€10.51M€15.50M▲
Trade debts44€2.16M€2.89M▲
Suppliers440/4€2.16M€2.02M▼
Bills of exchange payable441€834€872k▲
Advances received on contracts in progress46€886k€668k▼
Taxes, remuneration and social security45€687k€818k▲
Taxes450/3€238k€286k▲
Remuneration and social security454/9€450k€532k▲
Other amounts payable47/48€2.29M€225k▼
Accrued charges and deferred income492/3€1.12M€861k▼
Income statement
Code20242025
Operating income70/76A€58.04M€63.81M▲
Turnover70€56.05M€62.13M▲
Other operating income74€1.62M€1.63M▲
Non-recurring operating income76A€370k€53k▼
Operating charges60/66A€56.68M€62.57M▲
Goods for resale, raw materials and consumables60€48.24M€54.16M▲
Purchases600/8€46.95M€57.33M▲
Change in stocks: decrease (increase)609€1.30M€-3.16M▼
Services and other goods61€3.87M€2.99M▼
Remuneration, social security and pensions62€4.00M€4.45M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€509k€632k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-65k€-34k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€722€46k▲
Other operating charges640/8€121k€328k▲
Operating profit (loss)9901€1.36M€1.24M▼
Financial income75/76B€44k€64k▲
Recurring financial income75€44k€64k▲
Income from current assets751€38k€63k▲
Other financial income752/9€5k€2k▼
Financial charges65/66B€987k€738k▼
Recurring financial charges65€987k€738k▼
Debt charges650€963k€732k▼
Other financial charges652/9€24k€6k▼
Profit (loss) for the period before taxes9903€417k€566k▲
Income taxes67/77€133k€185k▲
Taxes670/3€133k€185k▲
Profit (loss) for the period9904€284k€381k▲
Profit (loss) for the period to be appropriated9905€284k€381k▲
Appropriation of the result
Profit (loss) to be appropriated9906€6.77M€7.15M▲
Profit (loss) brought forward from the previous period14P€6.49M€6.77M▲
Transfer to equity691/2-€7.15M
To other reserves6921-€7.15M
Social balance
Average headcount (FTE)908764.265.6▲