Balance sheet
Code20242025
Assets
Total assets20/58€15.61M€16.40M▲
Fixed assets21/28€4.00M€3.81M▼
Intangible fixed assets21€30k€22k▼
Tangible fixed assets22/27€3.76M€3.57M▼
Land and buildings22€2.80M€2.54M▼
Plant, machinery and equipment23€907k€842k▼
Furniture and vehicles24€57k€186k▲
Financial fixed assets28€216k€216k=
Affiliated companies280/1€63k€63k=
Participating interests280€63k€63k=
Companies linked by participating interests282/3€153k€153k=
Participating interests282€153k€153k=
Other financial fixed assets284/8€55€0▼
Amounts receivable and cash guarantees285/8€55€0▼
Current assets29/58€11.60M€12.59M▲
Stocks and contracts in progress3€2.84M€2.31M▼
Stocks30/36€2.84M€2.31M▼
Raw materials and consumables30/31€2.53M€1.99M▼
Finished goods33€313k€264k▼
Goods purchased for resale34-€54k
Amounts receivable within one year40/41€5.43M€5.62M▲
Trade receivables40€5.13M€5.46M▲
Other amounts receivable41€301k€158k▼
Current investments50/53€1.91M€3.51M▲
Other investments51/53€1.91M€3.51M▲
Cash at bank and in hand54/58€1.35M€1.10M▼
Deferred charges and accrued income490/1€75k€56k▼
Equity and liabilities
Total equity and liabilities10/49€15.61M€16.40M▲
Equity10/15€10.45M€11.36M▲
Contributions10/11€62k€62k=
Capital10€62k€62k=
Issued capital100€62k€62k=
Reserves13€10.38M€11.27M▲
Non-distributable reserves130/1€6k€6k=
Legal reserve130€6k€6k=
Tax-exempt reserves132€224k€9k▼
Distributable reserves133€10.15M€11.25M▲
Profit (loss) carried forward14€9k€35k▲
Provisions and deferred taxes16€3k€1k▼
Deferred taxes168€3k€1k▼
Amounts payable17/49€5.16M€5.03M▼
Amounts payable after more than one year17€830k€584k▼
Financial debts170/4€830k€584k▼
Credit institutions173€830k€584k▼
Amounts payable within one year42/48€4.31M€4.45M▲
Current portion of amounts payable after more than one year42€267k€246k▼
Trade debts44€3.34M€3.49M▲
Suppliers440/4€3.34M€3.49M▲
Taxes, remuneration and social security45€256k€259k▲
Taxes450/3€64k€50k▼
Remuneration and social security454/9€191k€209k▲
Other amounts payable47/48€450k€450k=
Accrued charges and deferred income492/3€10k€436▼
Income statement
Code20242025
Operating income70/76A€29.04M€31.24M▲
Turnover70€28.33M€31.10M▲
Change in stocks of work in progress, finished goods and contracts in progress71€150k€-48k▼
Other operating income74€166k€186k▲
Non-recurring operating income76A€395k€2k▼
Operating charges60/66A€27.43M€29.52M▲
Goods for resale, raw materials and consumables60€22.62M€25.18M▲
Purchases600/8€23.09M€24.70M▲
Change in stocks: decrease (increase)609€-471k€487k▲
Services and other goods61€2.03M€1.89M▼
Remuneration, social security and pensions62€1.86M€1.90M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€401k€453k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4-€51k
Other operating charges640/8€42k€40k▼
Non-recurring operating charges66A€477k€453▼
Operating profit (loss)9901€1.61M€1.72M▲
Financial income75/76B€130k€119k▼
Recurring financial income75€130k€119k▼
Income from financial fixed assets750€50k€50k=
Income from current assets751€73k€59k▼
Other financial income752/9€7k€10k▲
Financial charges65/66B€47k€51k▲
Recurring financial charges65€47k€51k▲
Debt charges650€28k€22k▼
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651€-2k€-2k▼
Other financial charges652/9€21k€31k▲
Profit (loss) for the period before taxes9903€1.69M€1.79M▲
Transfer from deferred taxes780€1k€1k▼
Income taxes67/77€393k€429k▲
Taxes670/3€393k€429k▲
Profit (loss) for the period9904€1.30M€1.36M▲
Transfer from tax-exempt reserves789€4k€214k▲
Profit (loss) for the period to be appropriated9905€1.31M€1.58M▲
Appropriation of the result
Profit (loss) to be appropriated9906€1.36M€1.58M▲
Profit (loss) brought forward from the previous period14P€52k€9k▼
Transfer to equity691/2€900k€1.10M▲
To other reserves6921€900k€1.10M▲
Profit to be distributed694/7€450k€450k=
Return on contributions (dividend)694€450k€450k=
Social balance
Average headcount (FTE)908722.422.3▼