Balance sheet
Code20242025
Assets
Total assets20/58€18.08M€17.92M▼
Fixed assets21/28€7.82M€7.36M▼
Tangible fixed assets22/27€7.82M€7.36M▼
Land and buildings22€6.80M€6.59M▼
Plant, machinery and equipment23€852k€603k▼
Furniture and vehicles24€31k€90k▲
Leasing and similar rights25€139k€75k▼
Current assets29/58€10.26M€10.56M▲
Stocks and contracts in progress3€8.95M€9.04M▲
Stocks30/36€8.95M€9.04M▲
Raw materials and consumables30/31-€4.10M
Goods purchased for resale34€8.95M€4.94M▼
Contracts in progress37€0-
Amounts receivable within one year40/41€1.02M€1.25M▲
Trade receivables40€903k€1.20M▲
Other amounts receivable41€117k€49k▼
Cash at bank and in hand54/58€233k€210k▼
Deferred charges and accrued income490/1€57k€55k▼
Equity and liabilities
Total equity and liabilities10/49€18.08M€17.92M▼
Equity10/15€3.13M€3.50M▲
Contributions10/11€2.68M€2.68M=
Capital10€2.68M€2.68M=
Issued capital100€2.68M€2.68M=
Reserves13€549k€568k▲
Non-distributable reserves130/1€23k€41k▲
Legal reserve130€23k€41k▲
Distributable reserves133€526k€526k=
Profit (loss) carried forward14€-96k€259k▲
Amounts payable17/49€14.95M€14.41M▼
Amounts payable after more than one year17€2.37M€1.84M▼
Financial debts170/4€2.37M€1.84M▼
Leasing and similar obligations172€8k-
Credit institutions173€1.31M€1.01M▼
Other loans174€1.05M€833k▼
Amounts payable within one year42/48€12.26M€12.09M▼
Current portion of amounts payable after more than one year42€889k€520k▼
Financial debts43€6.38M€6.68M▲
Credit institutions430/8€4.00M€4.00M=
Other loans439€2.38M€2.68M▲
Trade debts44€4.73M€4.73M=
Suppliers440/4€4.73M€4.73M=
Taxes, remuneration and social security45€272k€170k▼
Taxes450/3€23k€4k▼
Remuneration and social security454/9€249k€166k▼
Accrued charges and deferred income492/3€320k€479k▲
Income statement
Code20242025
Operating income70/76A€19.68M€24.03M▲
Turnover70€19.51M€23.84M▲
Other operating income74€171k€178k▲
Non-recurring operating income76A-€16k
Operating charges60/66A€20.01M€23.18M▲
Goods for resale, raw materials and consumables60€10.76M€13.05M▲
Purchases600/8€11.92M€13.14M▲
Change in stocks: decrease (increase)609€-1.16M€-89k▲
Services and other goods61€6.35M€7.13M▲
Remuneration, social security and pensions62€2.01M€2.14M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€791k€734k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€0€21k▲
Other operating charges640/8€94k€105k▲
Operating profit (loss)9901€-325k€854k▲
Financial income75/76B€333€175▼
Recurring financial income75€333€175▼
Income from current assets751€2€32▲
Other financial income752/9€331€143▼
Financial charges65/66B€723k€477k▼
Recurring financial charges65€723k€477k▼
Debt charges650€631k€404k▼
Other financial charges652/9€92k€73k▼
Profit (loss) for the period before taxes9903€-1.05M€377k▲
Income taxes67/77€8k€3k▼
Taxes670/3€8k€3k▼
Profit (loss) for the period9904€-1.05M€374k▲
Profit (loss) for the period to be appropriated9905€-1.05M€374k▲
Appropriation of the result
Profit (loss) to be appropriated9906€-1.05M€277k▲
Profit (loss) brought forward from the previous period14P-€-96k
Transfer from equity791/2€958k-
From reserves792€958k-
Transfer to equity691/2-€19k
To the legal reserve6920-€19k
Social balance
Average headcount (FTE)908727.027.5▲