Balance sheet
Code20242025
Assets
Total assets20/58€5.79M€6.87M▲
Fixed assets21/28€821k€2.14M▲
Tangible fixed assets22/27€821k€1.54M▲
Land and buildings22€8k€404k▲
Plant, machinery and equipment23€209k€370k▲
Furniture and vehicles24€41k€111k▲
Leasing and similar rights25€563k€591k▲
Assets under construction and advance payments27-€60k
Financial fixed assets28-€600k
Affiliated companies280/1-€600k
Amounts receivable281-€600k
Current assets29/58€4.97M€4.74M▼
Amounts receivable after more than one year29€57k€57k=
Trade receivables290€57k€57k=
Stocks and contracts in progress3€1.51M€1.78M▲
Stocks30/36€1.51M€1.78M▲
Raw materials and consumables30/31€1.26M€1.21M▼
Work in progress32€109k€360k▲
Finished goods33€10k€210k▲
Goods purchased for resale34€135k-
Amounts receivable within one year40/41€2.12M€1.81M▼
Trade receivables40€1.93M€1.76M▼
Other amounts receivable41€190k€57k▼
Current investments50/53€900k-
Other investments51/53€900k-
Cash at bank and in hand54/58€323k€34k▼
Deferred charges and accrued income490/1€53k€1.06M▲
Equity and liabilities
Total equity and liabilities10/49€5.79M€6.87M▲
Equity10/15€3.29M€3.19M▼
Contributions10/11€1.45M€1.45M=
Capital10€1.45M€1.45M=
Issued capital100€1.45M€1.45M=
Reserves13€1.84M€1.74M▼
Non-distributable reserves130/1€145k€145k=
Legal reserve130€145k€145k=
Tax-exempt reserves132€10k€10k=
Distributable reserves133€1.69M€1.59M▼
Amounts payable17/49€2.49M€3.68M▲
Amounts payable after more than one year17€640k€1.42M▲
Financial debts170/4€640k€1.42M▲
Leasing and similar obligations172€86k€273k▲
Other loans174€554k€1.15M▲
Amounts payable within one year42/48€1.80M€2.25M▲
Current portion of amounts payable after more than one year42€211k€416k▲
Financial debts43-€390k
Credit institutions430/8-€390k
Trade debts44€928k€755k▼
Suppliers440/4€928k€755k▼
Advances received on contracts in progress46€51k€58k▲
Taxes, remuneration and social security45€612k€632k▲
Taxes450/3€43k€48k▲
Remuneration and social security454/9€569k€585k▲
Accrued charges and deferred income492/3€53k€6k▼
Income statement
Code20242025
Operating income70/76A€15.96M€17.03M▲
Turnover70€16.33M€16.45M▲
Change in stocks of work in progress, finished goods and contracts in progress71€-421k€451k▲
Other operating income74€52k€133k▲
Non-recurring operating income76A€2k€4k▲
Operating charges60/66A€15.88M€17.09M▲
Goods for resale, raw materials and consumables60€9.00M€9.36M▲
Purchases600/8€9.36M€9.18M▼
Change in stocks: decrease (increase)609€-354k€187k▲
Services and other goods61€3.12M€3.33M▲
Remuneration, social security and pensions62€3.37M€3.52M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€336k€339k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€18k-
Other operating charges640/8€15k€12k▼
Non-recurring operating charges66A€7k€522k▲
Operating profit (loss)9901€84k€-54k▼
Financial income75/76B€181k€17k▼
Recurring financial income75€181k€17k▼
Income from current assets751€23k€17k▼
Other financial income752/9€159k-
Financial charges65/66B€45k€61k▲
Recurring financial charges65€45k€61k▲
Debt charges650€44k€61k▲
Other financial charges652/9€575€151▼
Profit (loss) for the period before taxes9903€220k€-98k▼
Income taxes67/77€70k€3k▼
Taxes670/3€70k€3k▼
Profit (loss) for the period9904€150k€-101k▼
Profit (loss) for the period to be appropriated9905€150k€-101k▼
Appropriation of the result
Profit (loss) to be appropriated9906€150k€-101k▼
Transfer from equity791/2-€101k
From reserves792-€101k
Transfer to equity691/2€150k-
To other reserves6921€150k-
Social balance
Average headcount (FTE)908756.358.1▲