Balance sheet
Code20242025
Assets
Total assets20/58€20.03M€20.00M▼
Fixed assets21/28€162k€129k▼
Intangible fixed assets21€853€474▼
Tangible fixed assets22/27€161k€128k▼
Furniture and vehicles24€159k€128k▼
Other tangible fixed assets26€2k-
Financial fixed assets28€226€251▲
Other financial fixed assets284/8€226€251▲
Amounts receivable and cash guarantees285/8€226€251▲
Current assets29/58€19.87M€19.87M=
Amounts receivable within one year40/41€15.57M€11.57M▼
Trade receivables40€9.53M€11.15M▲
Other amounts receivable41€6.04M€412k▼
Current investments50/53-€23k
Other investments51/53-€23k
Cash at bank and in hand54/58€4.27M€7.76M▲
Deferred charges and accrued income490/1€20k€528k▲
Equity and liabilities
Total equity and liabilities10/49€20.03M€20.00M▼
Equity10/15€5.49M€9.03M▲
Contributions10/11€100k€100k=
Capital10€100k€100k=
Issued capital100€100k€100k=
Reserves13€1.85M€1.85M=
Non-distributable reserves130/1€20k€20k=
Legal reserve130€20k€20k=
Tax-exempt reserves132€632k-
Distributable reserves133€1.19M€1.83M▲
Profit (loss) carried forward14€3.55M€7.08M▲
Provisions and deferred taxes16-€86k
Provisions for liabilities and charges160/5-€86k
Other liabilities and charges164/5-€86k
Amounts payable17/49€14.54M€10.89M▼
Amounts payable within one year42/48€14.48M€10.31M▼
Financial debts43€1.30M€467k▼
Credit institutions430/8€1.30M€467k▼
Trade debts44€12.27M€9.28M▼
Suppliers440/4€12.27M€9.28M▼
Advances received on contracts in progress46-€13k
Taxes, remuneration and social security45€121k€265k▲
Taxes450/3€68k€209k▲
Remuneration and social security454/9€54k€56k▲
Other amounts payable47/48€781k€290k▼
Accrued charges and deferred income492/3€63k€576k▲
Income statement
Code20242025
Operating income70/76A€17.98M€20.96M▲
Turnover70€17.61M€20.05M▲
Other operating income74€380k€911k▲
Operating charges60/66A€15.82M€15.71M▼
Goods for resale, raw materials and consumables60€14.06M€14.34M▲
Purchases600/8€14.06M€14.34M▲
Services and other goods61€1.45M€796k▼
Remuneration, social security and pensions62€278k€522k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€34k€43k▲
Other operating charges640/8€1,000€3k▲
Operating profit (loss)9901€2.16M€5.25M▲
Financial income75/76B€314k€41k▼
Recurring financial income75€314k€41k▼
Income from financial fixed assets750€2€104▲
Income from current assets751€4k-
Other financial income752/9€310k€41k▼
Financial charges65/66B€165k€560k▲
Recurring financial charges65€165k€560k▲
Debt charges650€5k€39k▲
Other financial charges652/9€159k€521k▲
Profit (loss) for the period before taxes9903€2.31M€4.73M▲
Income taxes67/77€594k€1.20M▲
Taxes670/3€594k€1.20M▲
Profit (loss) for the period9904€1.72M€3.53M▲
Transfer from tax-exempt reserves789€421k€632k▲
Profit (loss) for the period to be appropriated9905€2.14M€4.17M▲
Appropriation of the result
Profit (loss) to be appropriated9906€5.40M€7.71M▲
Profit (loss) brought forward from the previous period14P€3.26M€3.55M▲
Transfer to equity691/2€421k€632k▲
To other reserves6921€421k€632k▲
Profit to be distributed694/7€1.43M-
Return on contributions (dividend)694€1.43M-
Social balance
Average headcount (FTE)90872.85.8▲