Balance sheet
Code20242025
Assets
Total assets20/58€52.34M€57.41M▲
Fixed assets21/28€32.75M€34.30M▲
Intangible fixed assets21€153k€148k▼
Tangible fixed assets22/27€32.59M€34.14M▲
Land and buildings22€16.82M€16.71M▼
Plant, machinery and equipment23€15.27M€16.59M▲
Furniture and vehicles24€498k€397k▼
Assets under construction and advance payments27-€449k
Financial fixed assets28€13k€13k=
Other financial fixed assets284/8€13k€13k=
Shares284€12k€12k=
Amounts receivable and cash guarantees285/8€115€115=
Current assets29/58€19.58M€23.11M▲
Stocks and contracts in progress3€5.13M€5.47M▲
Stocks30/36€5.13M€5.47M▲
Raw materials and consumables30/31€690k€953k▲
Finished goods33€4.32M€4.42M▲
Goods purchased for resale34€124k€103k▼
Amounts receivable within one year40/41€9.55M€10.84M▲
Trade receivables40€8.52M€8.95M▲
Other amounts receivable41€1.04M€1.89M▲
Current investments50/53€3.00M€3.00M=
Other investments51/53€3.00M€3.00M=
Cash at bank and in hand54/58€1.78M€3.71M▲
Deferred charges and accrued income490/1€118k€83k▼
Equity and liabilities
Total equity and liabilities10/49€52.34M€57.41M▲
Equity10/15€23.38M€25.38M▲
Contributions10/11€571k€571k=
Capital10€571k€571k=
Issued capital100€571k€571k=
Reserves13€22.81M€24.81M▲
Non-distributable reserves130/1€73k€73k=
Legal reserve130€57k€57k=
Own shares acquired1312€16k€16k=
Tax-exempt reserves132€5.62M€6.62M▲
Distributable reserves133€17.11M€18.11M▲
Amounts payable17/49€28.96M€32.03M▲
Amounts payable after more than one year17€7.65M€5.17M▼
Financial debts170/4€7.65M€5.17M▼
Credit institutions173€7.65M€5.17M▼
Amounts payable within one year42/48€21.31M€26.53M▲
Current portion of amounts payable after more than one year42€2.40M€2.47M▲
Trade debts44€7.74M€4.75M▼
Suppliers440/4€7.74M€4.75M▼
Taxes, remuneration and social security45€1.16M€1.74M▲
Taxes450/3€587k€1.15M▲
Remuneration and social security454/9€576k€591k▲
Other amounts payable47/48€9.99M€17.57M▲
Accrued charges and deferred income492/3-€324k
Income statement
Code20242025
Operating income70/76A€59.99M€62.98M▲
Turnover70€60.85M€62.24M▲
Change in stocks of work in progress, finished goods and contracts in progress71€-1.96M€6k▲
Other operating income74€1.08M€689k▼
Non-recurring operating income76A€17k€41k▲
Operating charges60/66A€44.17M€47.20M▲
Goods for resale, raw materials and consumables60€17.63M€18.25M▲
Purchases600/8€17.73M€18.49M▲
Change in stocks: decrease (increase)609€-104k€-243k▼
Services and other goods61€16.73M€17.22M▲
Remuneration, social security and pensions62€4.64M€4.86M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€5.31M€6.67M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-345k€-94k▲
Other operating charges640/8€173k€204k▲
Non-recurring operating charges66A€28k€80k▲
Operating profit (loss)9901€15.82M€15.78M▼
Financial income75/76B€261k€60k▼
Recurring financial income75€261k€60k▼
Income from financial fixed assets750€375-
Income from current assets751€203k€30k▼
Other financial income752/9€57k€29k▼
Financial charges65/66B€362k€399k▲
Recurring financial charges65€362k€399k▲
Debt charges650€323k€248k▼
Other financial charges652/9€39k€152k▲
Profit (loss) for the period before taxes9903€15.72M€15.44M▼
Income taxes67/77€3.63M€3.61M▼
Taxes670/3€3.63M€3.61M▼
Profit (loss) for the period9904€12.09M€11.83M▼
Transfer to tax-exempt reserves689€1,000k€1,000k=
Profit (loss) for the period to be appropriated9905€11.09M€10.83M▼
Appropriation of the result
Profit (loss) to be appropriated9906€11.09M€10.83M▼
Transfer to equity691/2€1.09M€1.00M▼
To other reserves6921€1.09M€1.00M▼
Profit to be distributed694/7€9.99M€9.83M▼
Return on contributions (dividend)694€9.99M€9.83M▼
Social balance
Average headcount (FTE)908761.964.1▲