Balance sheet
Code20232024
Assets
Total assets20/58€11.87M€11.16M▼
Fixed assets21/28€1.90M€1.83M▼
Intangible fixed assets21€753k€803k▲
Tangible fixed assets22/27€1.15M€1.02M▼
Land and buildings22€961k€894k▼
Plant, machinery and equipment23€137k€103k▼
Furniture and vehicles24€43k€23k▼
Other tangible fixed assets26€4k€1k▼
Financial fixed assets28€2k€2k=
Other financial fixed assets284/8€2k€2k=
Amounts receivable and cash guarantees285/8€2k€2k=
Current assets29/58€9.97M€9.34M▼
Amounts receivable after more than one year29-€75k
Other amounts receivable291-€75k
Stocks and contracts in progress3€4.60M€4.50M▼
Stocks30/36€4.60M€4.50M▼
Raw materials and consumables30/31€46k€35k▼
Goods purchased for resale34€4.55M€4.46M▼
Amounts receivable within one year40/41€2.37M€3.37M▲
Trade receivables40€2.21M€1.99M▼
Other amounts receivable41€166k€1.38M▲
Current investments50/53-€500k
Other investments51/53-€500k
Cash at bank and in hand54/58€2.97M€887k▼
Deferred charges and accrued income490/1€32k€6k▼
Equity and liabilities
Total equity and liabilities10/49€11.87M€11.16M▼
Equity10/15€3.88M€3.81M▼
Contributions10/11€1.12M€1.12M=
Capital10€1.12M€1.12M=
Issued capital100€1.14M€1.14M=
Uncalled capital101€27k€27k=
Reserves13€2.64M€2.58M▼
Non-distributable reserves130/1€114k€114k=
Legal reserve130€114k€114k=
Tax-exempt reserves132€430k€393k▼
Distributable reserves133€2.10M€2.07M▼
Investment grants15€117k€118k▲
Provisions and deferred taxes16€201k€182k▼
Provisions for liabilities and charges160/5€58k€52k▼
Other liabilities and charges164/5€58k€52k▼
Deferred taxes168€143k€131k▼
Amounts payable17/49€7.79M€7.17M▼
Amounts payable after more than one year17€2.67M€2.41M▼
Financial debts170/4€2.67M€2.41M▼
Credit institutions173€84k€38k▼
Other loans174€2.58M€2.38M▼
Amounts payable within one year42/48€5.12M€4.76M▼
Current portion of amounts payable after more than one year42€73k€46k▼
Trade debts44€2.66M€2.41M▼
Suppliers440/4€2.66M€2.41M▼
Taxes, remuneration and social security45€987k€606k▼
Taxes450/3€601k€360k▼
Remuneration and social security454/9€386k€246k▼
Other amounts payable47/48€1.40M€1.70M▲
Income statement
Code20232024
Operating income70/76A€30.99M€28.30M▼
Turnover70€30.92M€28.14M▼
Other operating income74€70k€53k▼
Non-recurring operating income76A€10€111k▲
Operating charges60/66A€28.48M€26.44M▼
Goods for resale, raw materials and consumables60€22.19M€19.53M▼
Purchases600/8€22.97M€19.48M▼
Change in stocks: decrease (increase)609€-778k€45k▲
Services and other goods61€3.74M€4.09M▲
Remuneration, social security and pensions62€2.03M€2.10M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€467k€499k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€16k€80k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€3k€-6k▼
Other operating charges640/8€26k€33k▲
Non-recurring operating charges66A€2k€122k▲
Operating profit (loss)9901€2.51M€1.86M▼
Financial income75/76B€13k€30k▲
Recurring financial income75€13k€30k▲
Income from current assets751-€8k
Other financial income752/9€13k€22k▲
Financial charges65/66B€14k€13k▼
Recurring financial charges65€14k€13k▼
Debt charges650€3k€2k▼
Other financial charges652/9€11k€12k▲
Profit (loss) for the period before taxes9903€2.51M€1.88M▼
Transfer from deferred taxes780€12k€12k=
Income taxes67/77€363k€261k▼
Taxes670/3€363k€262k▼
Tax adjustments and reversals of tax provisions77-€856
Profit (loss) for the period9904€2.16M€1.63M▼
Transfer from tax-exempt reserves789€37k€37k=
Profit (loss) for the period to be appropriated9905€2.20M€1.67M▼
Appropriation of the result
Profit (loss) to be appropriated9906€2.20M€1.67M▼
Transfer from equity791/2-€32k
From reserves792-€32k
Transfer to equity691/2€802k-
To other reserves6921€802k-
Profit to be distributed694/7€1.40M€1.70M▲
Return on contributions (dividend)694€100k€800k▲
Directors or managers695€1.30M€900k▼
Social balance
Average headcount (FTE)908739.538.8▼