Balance sheet
Code20242025
Assets
Total assets20/58€10.15M€9.33M▼
Fixed assets21/28€6.71M€5.42M▼
Intangible fixed assets21€923k€690k▼
Tangible fixed assets22/27€5.78M€4.73M▼
Land and buildings22€3.04M€2.60M▼
Plant, machinery and equipment23€2.63M€2.01M▼
Furniture and vehicles24€112k€112k▼
Financial fixed assets28€764€764=
Other financial fixed assets284/8€764€764=
Amounts receivable and cash guarantees285/8€764€764=
Current assets29/58€3.45M€3.91M▲
Stocks and contracts in progress3€488k€524k▲
Stocks30/36€488k€524k▲
Goods purchased for resale34€488k€524k▲
Amounts receivable within one year40/41€844k€958k▲
Trade receivables40€563k€549k▼
Other amounts receivable41€281k€409k▲
Current investments50/53€242k€242k=
Other investments51/53€242k€242k=
Cash at bank and in hand54/58€1.83M€2.13M▲
Deferred charges and accrued income490/1€45k€52k▲
Equity and liabilities
Total equity and liabilities10/49€10.15M€9.33M▼
Equity10/15€2.95M€4.23M▲
Contributions10/11€231k€231k=
Reserves13€2.72M€4.00M▲
Tax-exempt reserves132€1,000k€1.63M▲
Distributable reserves133€1.72M€2.37M▲
Amounts payable17/49€7.20M€5.10M▼
Amounts payable after more than one year17€4.52M€3.27M▼
Financial debts170/4€4.52M€3.27M▼
Credit institutions173€4.17M€3.27M▼
Other loans174€353k€0▼
Amounts payable within one year42/48€2.68M€1.82M▼
Current portion of amounts payable after more than one year42€1.32M€899k▼
Trade debts44€574k€409k▼
Suppliers440/4€574k€409k▼
Taxes, remuneration and social security45€276k€257k▼
Taxes450/3€22k€22k▲
Remuneration and social security454/9€253k€234k▼
Other amounts payable47/48€509k€260k▼
Income statement
Code20242025
Operating income70/76A€8.29M€8.67M▲
Turnover70€8.20M€8.52M▲
Other operating income74€87k€158k▲
Non-recurring operating income76A€6k€0▼
Operating charges60/66A€6.03M€6.48M▲
Goods for resale, raw materials and consumables60€1.51M€1.93M▲
Purchases600/8€1.27M€1.97M▲
Change in stocks: decrease (increase)609€245k€-36k▼
Services and other goods61€965k€789k▼
Remuneration, social security and pensions62€2.15M€2.27M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€1.35M€1.43M▲
Other operating charges640/8€52k€52k▲
Non-recurring operating charges66A€0-
Operating profit (loss)9901€2.26M€2.19M▼
Financial income75/76B€10k€27k▲
Recurring financial income75€10k€27k▲
Income from current assets751€4k€3k▼
Other financial income752/9€5k€24k▲
Financial charges65/66B€170k€176k▲
Recurring financial charges65€170k€176k▲
Debt charges650€182k€176k▼
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651€-12k€0▲
Other financial charges652/9€0€9▲
Profit (loss) for the period before taxes9903€2.10M€2.05M▼
Income taxes67/77€502k€508k▲
Taxes670/3€502k€508k▲
Profit (loss) for the period9904€1.60M€1.54M▼
Transfer to tax-exempt reserves689€1,000k€632k▼
Profit (loss) for the period to be appropriated9905€595k€906k▲
Appropriation of the result
Profit (loss) to be appropriated9906€595k€906k▲
Transfer to equity691/2€595k€646k▲
To other reserves6921€595k€646k▲
Profit to be distributed694/7-€260k
Return on contributions (dividend)694-€260k
Social balance
Average headcount (FTE)908762.961.9▼