Balance sheet
Code20232024
Assets
Total assets20/58€44.61M€39.14M▼
Fixed assets21/28€7.61M€7.84M▲
Intangible fixed assets21€119k€255k▲
Tangible fixed assets22/27€6.06M€5.51M▼
Plant, machinery and equipment23€4.00M€4.28M▲
Furniture and vehicles24€1.11M€1.04M▼
Other tangible fixed assets26€53k€194k▲
Assets under construction and advance payments27€900k-
Financial fixed assets28€1.44M€2.07M▲
Other financial fixed assets284/8€1.44M€2.07M▲
Shares284€119k€503k▲
Amounts receivable and cash guarantees285/8€1.32M€1.56M▲
Current assets29/58€37.00M€31.30M▼
Amounts receivable after more than one year29€349k-
Other amounts receivable291€349k-
Stocks and contracts in progress3€909k€981k▲
Stocks30/36€909k€981k▲
Raw materials and consumables30/31€909k€981k▲
Amounts receivable within one year40/41€31.34M€23.19M▼
Trade receivables40€31.28M€22.98M▼
Other amounts receivable41€60k€206k▲
Cash at bank and in hand54/58€3.96M€6.52M▲
Deferred charges and accrued income490/1€433k€614k▲
Equity and liabilities
Total equity and liabilities10/49€44.61M€39.14M▼
Equity10/15€14.98M€12.32M▼
Contributions10/11€576k€576k=
Capital10€560k€560k=
Issued capital100€560k€560k=
Outside capital11€16k€16k=
Share premium1100/10€16k€16k=
Reserves13€14.40M€11.74M▼
Non-distributable reserves130/1€56k€56k=
Legal reserve130€56k€56k=
Tax-exempt reserves132€75k€75k=
Distributable reserves133€14.27M€11.61M▼
Profit (loss) carried forward14-€653
Amounts payable17/49€29.64M€26.82M▼
Amounts payable within one year42/48€29.23M€26.41M▼
Financial debts43-€203k
Credit institutions430/8-€203k
Trade debts44€23.88M€19.16M▼
Suppliers440/4€23.88M€19.16M▼
Taxes, remuneration and social security45€2.65M€2.05M▼
Taxes450/3€586k€161k▼
Remuneration and social security454/9€2.06M€1.89M▼
Other amounts payable47/48€2.70M€5.00M▲
Accrued charges and deferred income492/3€405k€402k▼
Income statement
Code20232024
Operating income70/76A€120.73M€99.77M▼
Turnover70€118.44M€97.93M▼
Other operating income74€2.22M€1.69M▼
Non-recurring operating income76A€60k€163k▲
Operating charges60/66A€116.29M€96.64M▼
Goods for resale, raw materials and consumables60€82.38M€69.99M▼
Purchases600/8€82.49M€70.06M▼
Change in stocks: decrease (increase)609€-112k€-72k▲
Services and other goods61€19.89M€12.64M▼
Remuneration, social security and pensions62€12.38M€12.29M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€1.55M€1.58M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€3k-
Other operating charges640/8€92k€87k▼
Non-recurring operating charges66A€232€49k▲
Operating profit (loss)9901€4.44M€3.13M▼
Financial income75/76B€402k€161k▼
Recurring financial income75€402k€161k▼
Income from financial fixed assets750€10k€27k▲
Income from current assets751€18k€43k▲
Other financial income752/9€375k€91k▼
Financial charges65/66B€240k€238k▼
Recurring financial charges65€240k€238k▼
Debt charges650€51k€35k▼
Other financial charges652/9€189k€202k▲
Profit (loss) for the period before taxes9903€4.60M€3.06M▼
Income taxes67/77€1.10M€711k▼
Taxes670/3€1.12M€722k▼
Tax adjustments and reversals of tax provisions77€22k€10k▼
Profit (loss) for the period9904€3.50M€2.35M▼
Profit (loss) for the period to be appropriated9905€3.50M€2.35M▼
Appropriation of the result
Profit (loss) to be appropriated9906€3.50M€2.35M▼
Transfer from equity791/2€2.20M€2.66M▲
From reserves792€2.20M€2.66M▲
Transfer to equity691/2€3.00M-
To other reserves6921€3.00M-
Profit to be distributed694/7€2.70M€5.00M▲
Return on contributions (dividend)694€2.20M€4.50M▲
Directors or managers695€500k€500k=
Social balance
Average headcount (FTE)9087167.8162.3▼