Balance sheet
Code20232024
Assets
Total assets20/58€101.97M€88.67M▼
Fixed assets21/28€70.18M€56.33M▼
Intangible fixed assets21€3k€2k▼
Tangible fixed assets22/27€70.18M€56.32M▼
Land and buildings22€3.60M€3.30M▼
Plant, machinery and equipment23€23.89M€23.52M▼
Furniture and vehicles24€214k€202k▼
Leasing and similar rights25€42.47M€29.30M▼
Current assets29/58€31.79M€32.34M▲
Stocks and contracts in progress3€11.33M€10.19M▼
Stocks30/36€11.33M€10.19M▼
Goods purchased for resale34€9.15M€10.19M▲
Advance payments36€2.19M-
Amounts receivable within one year40/41€19.50M€17.47M▼
Trade receivables40€19.09M€17.26M▼
Other amounts receivable41€408k€209k▼
Cash at bank and in hand54/58€63k€3.74M▲
Deferred charges and accrued income490/1€895k€941k▲
Equity and liabilities
Total equity and liabilities10/49€101.97M€88.67M▼
Equity10/15€37.27M€37.24M▼
Contributions10/11€363k€363k=
Capital10€363k€363k=
Issued capital100€363k€363k=
Reserves13€7.50M€7.17M▼
Non-distributable reserves130/1€42k€42k=
Legal reserve130€36k€36k=
Other1319€6k€6k=
Tax-exempt reserves132€5.82M€4.92M▼
Distributable reserves133€1.64M€2.21M▲
Profit (loss) carried forward14€29.41M€29.70M▲
Provisions and deferred taxes16€1.51M€1.12M▼
Provisions for liabilities and charges160/5€687k€407k▼
Other liabilities and charges164/5€687k€407k▼
Deferred taxes168€818k€708k▼
Amounts payable17/49€63.20M€50.32M▼
Amounts payable after more than one year17€27.35M€18.99M▼
Financial debts170/4€27.35M€18.99M▼
Leasing and similar obligations172€25.66M€17.54M▼
Credit institutions173€1.69M€1.46M▼
Amounts payable within one year42/48€24.89M€19.86M▼
Current portion of amounts payable after more than one year42€9.55M€6.92M▼
Financial debts43€1.92M€1.24M▼
Credit institutions430/8€1.92M€1.24M▼
Trade debts44€9.65M€8.71M▼
Suppliers440/4€9.65M€8.71M▼
Taxes, remuneration and social security45€3.77M€2.97M▼
Taxes450/3€2.30M€1.37M▼
Remuneration and social security454/9€1.47M€1.61M▲
Other amounts payable47/48-€15k
Accrued charges and deferred income492/3€10.96M€11.46M▲
Income statement
Code20232024
Operating income70/76A€95.50M€91.31M▼
Turnover70€86.82M€83.87M▼
Other operating income74€8.68M€7.44M▼
Operating charges60/66A€93.06M€89.35M▼
Goods for resale, raw materials and consumables60€58.91M€56.61M▼
Purchases600/8€62.20M€57.76M▼
Change in stocks: decrease (increase)609€-3.30M€-1.15M▲
Services and other goods61€9.05M€8.76M▼
Remuneration, social security and pensions62€11.83M€12.47M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€12.89M€11.53M▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€39k€140k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€191k€-280k▼
Other operating charges640/8€147k€118k▼
Operating profit (loss)9901€2.44M€1.96M▼
Financial income75/76B€19k€53k▲
Recurring financial income75€19k€53k▲
Other financial income752/9€19k€53k▲
Financial charges65/66B€2.00M€1.96M▼
Recurring financial charges65€2.00M€1.96M▼
Debt charges650€1.96M€1.90M▼
Other financial charges652/9€39k€59k▲
Profit (loss) for the period before taxes9903€462k€55k▼
Transfer from deferred taxes780€102k€110k▲
Income taxes67/77€277k€194k▼
Taxes670/3€310k€194k▼
Tax adjustments and reversals of tax provisions77€33k-
Profit (loss) for the period9904€287k€-29k▼
Transfer from tax-exempt reserves789€972k€894k▼
Profit (loss) for the period to be appropriated9905€1.26M€865k▼
Appropriation of the result
Profit (loss) to be appropriated9906€30.07M€30.27M▲
Profit (loss) brought forward from the previous period14P€28.81M€29.41M▲
Transfer to equity691/2€664k€565k▼
To other reserves6921€664k€565k▼
Social balance
Average headcount (FTE)9087119.3117.9▼