Balance sheet
Code20242025
Assets
Total assets20/58€5.00M€6.25M▲
Fixed assets21/28€659k€1.05M▲
Tangible fixed assets22/27€655k€1.05M▲
Land and buildings22€19k€15k▼
Plant, machinery and equipment23€37k€26k▼
Furniture and vehicles24€598k€731k▲
Leasing and similar rights25-€273k
Financial fixed assets28€4k€4k=
Current assets29/58€4.34M€5.20M▲
Amounts receivable after more than one year29€265k€265k=
Other amounts receivable291€265k€265k=
Stocks and contracts in progress3€2k€2k▲
Stocks30/36€2k€2k▲
Amounts receivable within one year40/41€3.27M€2.57M▼
Trade receivables40€2.91M€2.24M▼
Other amounts receivable41€369k€334k▼
Current investments50/53-€115k
Cash at bank and in hand54/58€760k€2.19M▲
Deferred charges and accrued income490/1€41k€53k▲
Equity and liabilities
Total equity and liabilities10/49€5.00M€6.25M▲
Equity10/15€2.19M€3.10M▲
Contributions10/11€315k€315k=
Capital10€315k€315k=
Issued capital100€315k€315k=
Reserves13€1.88M€2.78M▲
Non-distributable reserves130/1€32k€32k=
Legal reserve130€32k€32k=
Tax-exempt reserves132€181k€329k▲
Distributable reserves133€1.66M€2.42M▲
Provisions and deferred taxes16€1k€17k▲
Deferred taxes168€1k€17k▲
Amounts payable17/49€2.81M€3.13M▲
Amounts payable after more than one year17-€195k
Financial debts170/4-€195k
Amounts payable within one year42/48€2.81M€2.91M▲
Current portion of amounts payable after more than one year42-€55k
Trade debts44€2.73M€2.51M▼
Suppliers440/4€2.73M€2.51M▼
Taxes, remuneration and social security45€19k€329k▲
Taxes450/3€2k€295k▲
Remuneration and social security454/9€18k€34k▲
Other amounts payable47/48€51k€11k▼
Accrued charges and deferred income492/3€4k€30k▲
Income statement
Code20242025
Non-recurring operating income76A€98k€95k▼
Remuneration, social security and pensions62€1.28M€1.38M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€180k€289k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€0€31k▲
Other operating charges640/8€15k€59k▲
Non-recurring operating charges66A-€27k
Gross operating margin9900€1.91M€3.13M▲
Operating profit (loss)9901€438k€1.34M▲
Financial income75/76B€2k€9k▲
Recurring financial income75€2k€9k▲
Financial charges65/66B€22k€34k▲
Recurring financial charges65€22k€34k▲
Profit (loss) for the period before taxes9903€419k€1.32M▲
Transfer from deferred taxes780€2k€1k▼
Transfer to deferred taxes680-€17k
Income taxes67/77€113k€391k▲
Profit (loss) for the period9904€307k€909k▲
Transfer from tax-exempt reserves789€6k€5k▼
Transfer to tax-exempt reserves689-€153k
Profit (loss) for the period to be appropriated9905€313k€761k▲
Appropriation of the result
Profit (loss) to be appropriated9906€313k€761k▲
Transfer to equity691/2€313k€761k▲
To other reserves6921€313k€761k▲
Social balance
Average headcount (FTE)908718.119.1▲