Balance sheet
Code20242025
Assets
Total assets20/58€761k€729k▼
Fixed assets21/28€440k€402k▼
Tangible fixed assets22/27€366k€330k▼
Land and buildings22€64k€59k▼
Plant, machinery and equipment23€188k€191k▲
Furniture and vehicles24€102k€70k▼
Other tangible fixed assets26€12k€10k▼
Financial fixed assets28€74k€72k▼
Current assets29/58€321k€327k▲
Amounts receivable after more than one year29€40k€14k▼
Other amounts receivable291€40k€14k▼
Stocks and contracts in progress3€38k€37k▼
Stocks30/36€38k€37k▼
Amounts receivable within one year40/41€212k€185k▼
Trade receivables40€206k€156k▼
Other amounts receivable41€6k€29k▲
Cash at bank and in hand54/58€30k€84k▲
Deferred charges and accrued income490/1€664€7k▲
Equity and liabilities
Total equity and liabilities10/49€761k€729k▼
Equity10/15€384k€379k▼
Contributions10/11€56k€56k=
Reserves13€109k€149k▲
Non-distributable reserves130/1€6k€6k=
Reserves not available under the articles1311€6k€6k=
Distributable reserves133€104k€144k▲
Profit (loss) carried forward14€216k€170k▼
Investment grants15€3k€3k▼
Provisions and deferred taxes16€40k€39k▼
Provisions for liabilities and charges160/5€20k€20k=
Major repairs and maintenance162€20k€20k=
Deferred taxes168€20k€19k▼
Amounts payable17/49€337k€311k▼
Amounts payable after more than one year17€66k€41k▼
Financial debts170/4€66k€41k▼
Amounts payable within one year42/48€272k€270k▼
Current portion of amounts payable after more than one year42€31k€25k▼
Financial debts43€86€86=
Credit institutions430/8€86€86=
Trade debts44€93k€57k▼
Suppliers440/4€93k€57k▼
Advances received on contracts in progress46€15k€11k▼
Taxes, remuneration and social security45€37k€67k▲
Taxes450/3€33k€56k▲
Remuneration and social security454/9€5k€10k▲
Other amounts payable47/48€95k€110k▲
Accrued charges and deferred income492/3€116€885▲
Income statement
Code20242025
Non-recurring operating income76A-€1k
Remuneration, social security and pensions62€157k€162k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€63k€97k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€4k€6k▲
Other operating charges640/8€7k€13k▲
Non-recurring operating charges66A€8k€11k▲
Gross operating margin9900€341k€354k▲
Operating profit (loss)9901€101k€67k▼
Financial income75/76B€3k€3k▼
Recurring financial income75€3k€2k▼
Non-recurring financial income76B€59€393▲
Financial charges65/66B€9k€6k▼
Recurring financial charges65€7k€6k▼
Non-recurring financial charges66B€2k-
Profit (loss) for the period before taxes9903€95k€64k▼
Transfer from deferred taxes780€99€99=
Income taxes67/77€26k€19k▼
Profit (loss) for the period9904€69k€45k▼
Profit (loss) for the period to be appropriated9905€69k€45k▼
Appropriation of the result
Profit (loss) to be appropriated9906€316k€260k▼
Profit (loss) brought forward from the previous period14P€247k€216k▼
Transfer to equity691/2€50k€40k▼
To other reserves6921€50k€40k▼
Profit to be distributed694/7€50k€50k=
Return on contributions (dividend)694€50k€50k=