Balance sheet
Code20242025
Assets
Total assets20/58€5.54M€5.17M▼
Fixed assets21/28€2.32M€2.04M▼
Intangible fixed assets21€24k€27k▲
Tangible fixed assets22/27€1.30M€1.01M▼
Plant, machinery and equipment23€120k€66k▼
Furniture and vehicles24€19k€53k▲
Leasing and similar rights25€812k€540k▼
Other tangible fixed assets26€345k€353k▲
Financial fixed assets28€1.00M€1.00M=
Affiliated companies280/1€999k€999k=
Participating interests280€999k€999k=
Other financial fixed assets284/8€2k€2k=
Amounts receivable and cash guarantees285/8€2k€2k=
Current assets29/58€3.22M€3.13M▼
Stocks and contracts in progress3€1.85M€1.84M▼
Stocks30/36€1.85M€1.84M▼
Goods purchased for resale34€1.85M€1.84M▼
Amounts receivable within one year40/41€918k€984k▲
Trade receivables40€699k€676k▼
Other amounts receivable41€219k€308k▲
Cash at bank and in hand54/58€323k€185k▼
Deferred charges and accrued income490/1€124k€125k▲
Equity and liabilities
Total equity and liabilities10/49€5.54M€5.17M▼
Equity10/15€2.60M€2.62M▲
Contributions10/11€540k€540k=
Reserves13€909k€909k=
Non-distributable reserves130/1€336k€336k=
Reserves not available under the articles1311€146k€146k=
Other1319€190k€190k=
Distributable reserves133€573k€573k=
Profit (loss) carried forward14€1.15M€1.17M▲
Amounts payable17/49€2.94M€2.56M▼
Amounts payable after more than one year17€437k€336k▼
Financial debts170/4€287k€186k▼
Leasing and similar obligations172€287k€186k▼
Trade debts175€150k€150k=
Suppliers1750€150k€150k=
Amounts payable within one year42/48€2.49M€2.20M▼
Current portion of amounts payable after more than one year42€320k€185k▼
Financial debts43-€80k
Credit institutions430/8-€80k
Trade debts44€634k€727k▲
Suppliers440/4€634k€727k▲
Advances received on contracts in progress46€155k€147k▼
Taxes, remuneration and social security45€294k€291k▼
Taxes450/3€96k€85k▼
Remuneration and social security454/9€197k€205k▲
Other amounts payable47/48€1.09M€769k▼
Accrued charges and deferred income492/3€10k€20k▲
Income statement
Code20242025
Operating income70/76A€9.76M€10.62M▲
Turnover70€9.71M€10.57M▲
Other operating income74€52k€41k▼
Non-recurring operating income76A-€11k
Operating charges60/66A€10.45M€10.79M▲
Goods for resale, raw materials and consumables60€6.92M€7.09M▲
Purchases600/8€6.72M€7.08M▲
Change in stocks: decrease (increase)609€201k€17k▼
Services and other goods61€1.28M€1.42M▲
Remuneration, social security and pensions62€1.80M€1.84M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€425k€357k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€8k€54k▲
Other operating charges640/8€16k€24k▲
Non-recurring operating charges66A€6k-
Operating profit (loss)9901€-690k€-170k▲
Financial income75/76B€314k€355k▲
Recurring financial income75€314k€355k▲
Income from financial fixed assets750€189k€242k▲
Other financial income752/9€125k€113k▼
Financial charges65/66B€73k€66k▼
Recurring financial charges65€73k€66k▼
Debt charges650€43k€34k▼
Other financial charges652/9€31k€32k▲
Profit (loss) for the period before taxes9903€-450k€119k▲
Income taxes67/77-€2k
Taxes670/3-€2k
Profit (loss) for the period9904€-450k€116k▲
Profit (loss) for the period to be appropriated9905€-450k€116k▲
Appropriation of the result
Profit (loss) to be appropriated9906€1.15M€1.27M▲
Profit (loss) brought forward from the previous period14P€1.60M€1.15M▼
Profit to be distributed694/7-€100k
Return on contributions (dividend)694-€100k
Social balance
Average headcount (FTE)908733.833.5▼