Balance sheet
Code20242025
Assets
Total assets20/58€11.16M€10.48M▼
Fixed assets21/28€5.85M€5.43M▼
Tangible fixed assets22/27€5.79M€5.37M▼
Land and buildings22€715k€862k▲
Plant, machinery and equipment23€1.13M€1.21M▲
Furniture and vehicles24€385k€326k▼
Leasing and similar rights25€3.39M€2.75M▼
Other tangible fixed assets26€155k€214k▲
Assets under construction and advance payments27€14k€5k▼
Financial fixed assets28€64k€64k=
Affiliated companies280/1€63k€63k=
Participating interests280€63k€63k=
Other financial fixed assets284/8€373€373=
Shares284€273€273=
Amounts receivable and cash guarantees285/8€100€100=
Current assets29/58€5.31M€5.05M▼
Stocks and contracts in progress3€2.68M€2.36M▼
Stocks30/36€2.68M€2.36M▼
Raw materials and consumables30/31€932k€723k▼
Work in progress32€38k-
Finished goods33€1.71M€1.63M▼
Amounts receivable within one year40/41€2.14M€2.19M▲
Trade receivables40€1.65M€1.46M▼
Other amounts receivable41€482k€731k▲
Cash at bank and in hand54/58€396k€370k▼
Deferred charges and accrued income490/1€103k€129k▲
Equity and liabilities
Total equity and liabilities10/49€11.16M€10.48M▼
Equity10/15€5.04M€4.40M▼
Contributions10/11€1.63M€1.63M=
Capital10€719k€719k=
Issued capital100€719k€719k=
Outside capital11€909k€909k=
Share premium1100/10€909k€909k=
Reserves13€3.22M€3.27M▲
Non-distributable reserves130/1€833k€833k=
Legal reserve130€132k€132k=
Other1319€701k€701k=
Tax-exempt reserves132€75k€75k=
Distributable reserves133€2.32M€2.36M▲
Profit (loss) carried forward14€41k€-609k▼
Investment grants15€149k€118k▼
Amounts payable17/49€6.12M€6.08M▼
Amounts payable after more than one year17€2.69M€2.03M▼
Financial debts170/4€2.69M€2.03M▼
Leasing and similar obligations172€2.64M€1.99M▼
Credit institutions173€52k€45k▼
Amounts payable within one year42/48€3.22M€3.66M▲
Current portion of amounts payable after more than one year42€702k€663k▼
Financial debts43€882k€997k▲
Credit institutions430/8€882k€997k▲
Trade debts44€789k€911k▲
Suppliers440/4€789k€911k▲
Taxes, remuneration and social security45€843k€877k▲
Taxes450/3€94k€116k▲
Remuneration and social security454/9€749k€761k▲
Other amounts payable47/48€0€212k▲
Accrued charges and deferred income492/3€210k€386k▲
Income statement
Code20242025
Operating income70/76A€16.85M€16.29M▼
Turnover70€16.27M€16.07M▼
Change in stocks of work in progress, finished goods and contracts in progress71€40k€-193k▼
Other operating income74€539k€415k▼
Non-recurring operating income76A-€6k
Operating charges60/66A€16.73M€17.03M▲
Goods for resale, raw materials and consumables60€5.88M€6.03M▲
Purchases600/8€5.76M€5.94M▲
Change in stocks: decrease (increase)609€126k€85k▼
Services and other goods61€4.25M€4.00M▼
Remuneration, social security and pensions62€5.28M€5.62M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€1.25M€1.28M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€14k€41k▲
Other operating charges640/8€48k€51k▲
Operating profit (loss)9901€121k€-732k▼
Financial income75/76B€122k€389k▲
Recurring financial income75€122k€389k▲
Income from financial fixed assets750-€300k
Other financial income752/9€122k€89k▼
Financial charges65/66B€199k€263k▲
Recurring financial charges65€199k€263k▲
Debt charges650€93k€80k▼
Other financial charges652/9€105k€183k▲
Profit (loss) for the period before taxes9903€44k€-606k▼
Income taxes67/77€3k€3k▼
Taxes670/3€4k€3k▼
Tax adjustments and reversals of tax provisions77€416€297▼
Profit (loss) for the period9904€41k€-609k▼
Profit (loss) for the period to be appropriated9905€41k€-609k▼
Appropriation of the result
Profit (loss) to be appropriated9906€41k€-609k▼
Transfer to equity691/2-€41k
To other reserves6921-€41k
Shareholders' contribution to the loss794-€41k
Social balance
Average headcount (FTE)908767.364.6▼