Balance sheet
Code20232024
Assets
Total assets20/58€11.93M€14.46M▲
Fixed assets21/28€5.33M€5.71M▲
Intangible fixed assets21€60k€130k▲
Tangible fixed assets22/27€3.02M€3.32M▲
Plant, machinery and equipment23€2.80M€3.13M▲
Furniture and vehicles24€7k€4k▼
Other tangible fixed assets26€211k€180k▼
Financial fixed assets28€2.26M€2.26M=
Affiliated companies280/1€2.04M€2.04M=
Participating interests280€2.04M€2.04M=
Companies linked by participating interests282/3€210k€210k=
Participating interests282€210k€210k=
Other financial fixed assets284/8€8k€8k=
Amounts receivable and cash guarantees285/8€8k€8k=
Current assets29/58€6.59M€8.75M▲
Stocks and contracts in progress3€3.02M€3.15M▲
Stocks30/36€3.02M€3.15M▲
Raw materials and consumables30/31€900k€728k▼
Finished goods33€1.85M€1.89M▲
Goods purchased for resale34€263k€525k▲
Amounts receivable within one year40/41€1.87M€3.74M▲
Trade receivables40€1.75M€3.42M▲
Other amounts receivable41€112k€325k▲
Cash at bank and in hand54/58€1.66M€1.83M▲
Deferred charges and accrued income490/1€54k€35k▼
Equity and liabilities
Total equity and liabilities10/49€11.93M€14.46M▲
Equity10/15€4.24M€6.66M▲
Contributions10/11€152k€152k=
Capital10€152k€152k=
Issued capital100€152k€152k=
Reserves13€4.09M€6.50M▲
Non-distributable reserves130/1€20k€20k=
Legal reserve130€20k€20k=
Tax-exempt reserves132€399k€342k▼
Distributable reserves133€3.67M€6.14M▲
Amounts payable17/49€7.69M€7.80M▲
Amounts payable after more than one year17€1.82M€1.32M▼
Financial debts170/4€1.82M€1.32M▼
Credit institutions173€1.82M€1.32M▼
Amounts payable within one year42/48€5.70M€6.29M▲
Current portion of amounts payable after more than one year42€775k€507k▼
Financial debts43€192k-
Credit institutions430/8€192k-
Trade debts44€1.58M€3.13M▲
Suppliers440/4€1.58M€3.13M▲
Taxes, remuneration and social security45€1.49M€1.04M▼
Taxes450/3€763k€566k▼
Remuneration and social security454/9€727k€473k▼
Other amounts payable47/48€1.66M€1.62M▼
Accrued charges and deferred income492/3€162k€199k▲
Income statement
Code20232024
Operating income70/76A€20.26M€20.67M▲
Turnover70€16.85M€18.70M▲
Change in stocks of work in progress, finished goods and contracts in progress71€782k€55k▼
Other operating income74€2.63M€1.92M▼
Operating charges60/66A€17.19M€17.52M▲
Goods for resale, raw materials and consumables60€7.62M€7.30M▼
Purchases600/8€7.40M€7.39M▼
Change in stocks: decrease (increase)609€223k€-90k▼
Services and other goods61€5.88M€6.76M▲
Remuneration, social security and pensions62€2.79M€2.95M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€403k€450k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€320k€17k▼
Other operating charges640/8€62k€44k▼
Non-recurring operating charges66A€114k-
Operating profit (loss)9901€3.07M€3.15M▲
Financial income75/76B€41k€49k▲
Recurring financial income75€41k€49k▲
Income from current assets751€6k€1k▼
Other financial income752/9€35k€48k▲
Financial charges65/66B€501k€206k▼
Recurring financial charges65€306k€206k▼
Debt charges650€245k€128k▼
Other financial charges652/9€61k€78k▲
Non-recurring financial charges66B€195k-
Profit (loss) for the period before taxes9903€2.61M€2.99M▲
Income taxes67/77€538k€575k▲
Taxes670/3€538k€605k▲
Tax adjustments and reversals of tax provisions77-€30k
Profit (loss) for the period9904€2.07M€2.42M▲
Transfer from tax-exempt reserves789-€58k
Profit (loss) for the period to be appropriated9905€2.07M€2.48M▲
Appropriation of the result
Profit (loss) to be appropriated9906€2.07M€2.48M▲
Transfer to equity691/2€2.07M€2.48M▲
To other reserves6921€2.07M€2.48M▲
Social balance
Average headcount (FTE)908739.539.0▼