Balance sheet
Code20232024
Assets
Total assets20/58€22.05M€27.99M▲
Fixed assets21/28€4.02M€4.16M▲
Intangible fixed assets21€960k€1.07M▲
Tangible fixed assets22/27€2.80M€2.81M▲
Plant, machinery and equipment23€15k€37k▲
Furniture and vehicles24€2.02M€2.07M▲
Leasing and similar rights25€744k€667k▼
Other tangible fixed assets26€22k€33k▲
Financial fixed assets28€259k€284k▲
Other financial fixed assets284/8€259k€284k▲
Shares284€250€250=
Amounts receivable and cash guarantees285/8€258k€284k▲
Current assets29/58€18.03M€23.83M▲
Amounts receivable after more than one year29-€394k
Other amounts receivable291-€394k
Stocks and contracts in progress3€0€0=
Amounts receivable within one year40/41€6.05M€6.28M▲
Trade receivables40€5.99M€6.28M▲
Other amounts receivable41€62k€0▼
Current investments50/53€10.28M€15.28M▲
Other investments51/53€10.28M€15.28M▲
Cash at bank and in hand54/58€1.62M€1.75M▲
Deferred charges and accrued income490/1€79k€124k▲
Equity and liabilities
Total equity and liabilities10/49€22.05M€27.99M▲
Equity10/15€16.08M€19.19M▲
Contributions10/11€19k€19k=
Reserves13€3.70M€4.70M▲
Non-distributable reserves130/1€0-
Reserves not available under the articles1311€0-
Tax-exempt reserves132€3.00M€3.65M▲
Distributable reserves133€696k€1.05M▲
Profit (loss) carried forward14€12.22M€14.34M▲
Investment grants15€146k€137k▼
Amounts payable17/49€5.98M€8.80M▲
Amounts payable after more than one year17€1.00M€923k▼
Financial debts170/4€1.00M€923k▼
Leasing and similar obligations172€1.00M€923k▼
Amounts payable within one year42/48€4.97M€7.86M▲
Current portion of amounts payable after more than one year42€78k€78k=
Trade debts44€672k€444k▼
Suppliers440/4€672k€444k▼
Advances received on contracts in progress46€277k€695k▲
Taxes, remuneration and social security45€2.74M€3.34M▲
Taxes450/3€683k€904k▲
Remuneration and social security454/9€2.05M€2.43M▲
Other amounts payable47/48€1.21M€3.31M▲
Accrued charges and deferred income492/3€1k€15k▲
Income statement
Code20232024
Operating income70/76A€26.90M€32.60M▲
Turnover70€25.67M€31.76M▲
Own construction capitalised72€618k€231k▼
Other operating income74€518k€570k▲
Non-recurring operating income76A€91k€41k▼
Operating charges60/66A€19.86M€25.18M▲
Goods for resale, raw materials and consumables60€5.82M€7.86M▲
Purchases600/8€5.82M€7.86M▲
Services and other goods61€1.84M€2.25M▲
Remuneration, social security and pensions62€10.83M€13.37M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€1.33M€1.59M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-5k€0▲
Other operating charges640/8€50k€48k▼
Non-recurring operating charges66A-€61k
Operating profit (loss)9901€7.03M€7.42M▲
Financial income75/76B€257k€437k▲
Recurring financial income75€257k€437k▲
Income from current assets751€162k€377k▲
Other financial income752/9€95k€61k▼
Financial charges65/66B€-115k€-48k▲
Recurring financial charges65€-115k€-48k▲
Debt charges650€25k€37k▲
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651€-170k€-127k▲
Other financial charges652/9€30k€42k▲
Profit (loss) for the period before taxes9903€7.41M€7.90M▲
Income taxes67/77€1.64M€1.82M▲
Taxes670/3€1.64M€1.83M▲
Tax adjustments and reversals of tax provisions77€0€10k▲
Profit (loss) for the period9904€5.77M€6.09M▲
Transfer from tax-exempt reserves789€360k€349k▼
Transfer to tax-exempt reserves689€1,000k€1,000k=
Profit (loss) for the period to be appropriated9905€5.12M€5.44M▲
Appropriation of the result
Profit (loss) to be appropriated9906€13.55M€17.66M▲
Profit (loss) brought forward from the previous period14P€8.42M€12.22M▲
Transfer to equity691/2€360k€349k▼
To other reserves6921€360k€349k▼
Profit to be distributed694/7€970k€2.97M▲
Return on contributions (dividend)694€0€2.00M▲
Directors or managers695€970k€970k=
Social balance
Average headcount (FTE)9087140.6165.9▲