Balance sheet
Code20232024
Assets
Total assets20/58€20.48M€14.71M▼
Fixed assets21/28€680k€508k▼
Intangible fixed assets21€64k€48k▼
Tangible fixed assets22/27€615k€459k▼
Plant, machinery and equipment23€84k€64k▼
Furniture and vehicles24€20k€16k▼
Other tangible fixed assets26€511k€380k▼
Financial fixed assets28€471€471=
Other financial fixed assets284/8€471€471=
Amounts receivable and cash guarantees285/8€471€471=
Current assets29/58€19.80M€14.20M▼
Stocks and contracts in progress3€15.08M€10.37M▼
Stocks30/36€15.08M€10.37M▼
Goods purchased for resale34€15.08M€10.37M▼
Amounts receivable within one year40/41€4.49M€3.83M▼
Trade receivables40€3.66M€3.46M▼
Other amounts receivable41€825k€368k▼
Cash at bank and in hand54/58€233k€12k▼
Equity and liabilities
Total equity and liabilities10/49€20.48M€14.71M▼
Equity10/15€3.28M€3.38M▲
Contributions10/11€1.10M€1.10M=
Capital10€1.10M€1.10M=
Issued capital100€1.10M€1.10M=
Reserves13€2.18M€2.18M=
Non-distributable reserves130/1€110k€110k=
Legal reserve130€110k€110k=
Tax-exempt reserves132€15k€15k=
Distributable reserves133€2.05M€2.05M=
Profit (loss) carried forward14-€96k
Amounts payable17/49€17.20M€11.34M▼
Amounts payable after more than one year17€16k€11k▼
Financial debts170/4€16k€11k▼
Credit institutions173€16k€11k▼
Amounts payable within one year42/48€16.01M€10.44M▼
Current portion of amounts payable after more than one year42€10k€6k▼
Financial debts43€2.60M€2.86M▲
Credit institutions430/8€2.60M€2.86M▲
Trade debts44€12.60M€6.36M▼
Suppliers440/4€12.60M€6.36M▼
Advances received on contracts in progress46€349k€380k▲
Taxes, remuneration and social security45€448k€323k▼
Taxes450/3€88k€101k▲
Remuneration and social security454/9€360k€222k▼
Other amounts payable47/48€0€510k▲
Accrued charges and deferred income492/3€1.17M€887k▼
Income statement
Code20232024
Operating income70/76A€57.22M€68.85M▲
Turnover70€52.27M€62.41M▲
Other operating income74€4.95M€6.44M▲
Non-recurring operating income76A€0-
Operating charges60/66A€56.99M€68.25M▲
Goods for resale, raw materials and consumables60€50.92M€62.64M▲
Purchases600/8€53.56M€57.97M▲
Change in stocks: decrease (increase)609€-2.64M€4.66M▲
Services and other goods61€3.08M€3.02M▼
Remuneration, social security and pensions62€2.58M€2.26M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€195k€201k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€173k€48k▼
Other operating charges640/8€21k€68k▲
Non-recurring operating charges66A€19k€18k▼
Operating profit (loss)9901€228k€600k▲
Financial income75/76B€13k€129k▲
Recurring financial income75€9k€129k▲
Income from current assets751€0€1▲
Other financial income752/9€9k€129k▲
Non-recurring financial income76B€4k€0▼
Financial charges65/66B€273k€582k▲
Recurring financial charges65€273k€582k▲
Debt charges650€269k€254k▼
Other financial charges652/9€4k€328k▲
Profit (loss) for the period before taxes9903€-33k€146k▲
Income taxes67/77€12k€51k▲
Taxes670/3€12k€51k▲
Profit (loss) for the period9904€-45k€96k▲
Profit (loss) for the period to be appropriated9905€-45k€96k▲
Appropriation of the result
Profit (loss) to be appropriated9906€-45k€96k▲
Transfer from equity791/2€45k€0▼
From reserves792€45k€0▼
Transfer to equity691/2€0-
To other reserves6921€0-
Profit to be distributed694/7€0-
Directors or managers695€0-
Social balance
Average headcount (FTE)908729.629.4▼