Balance sheet
Code20212023
Assets
Total assets20/58€43.08M€42.65M▼
Fixed assets21/28€6.95M€6.38M▼
Intangible fixed assets21€0-
Tangible fixed assets22/27€6.94M€6.37M▼
Land and buildings22€3.95M€3.61M▼
Plant, machinery and equipment23€2.81M€2.62M▼
Furniture and vehicles24€186k€148k▼
Financial fixed assets28€8k€8k=
Other financial fixed assets284/8€8k€8k=
Amounts receivable and cash guarantees285/8€8k€8k=
Current assets29/58€36.13M€36.27M▲
Stocks and contracts in progress3€19.69M€23.75M▲
Stocks30/36€19.69M€23.75M▲
Raw materials and consumables30/31€2.06M€1.45M▼
Work in progress32€11.63M€12.55M▲
Finished goods33€6.00M€9.75M▲
Amounts receivable within one year40/41€15.44M€11.17M▼
Trade receivables40€14.38M€5.22M▼
Other amounts receivable41€1.07M€5.95M▲
Cash at bank and in hand54/58€766k€994k▲
Deferred charges and accrued income490/1€224k€353k▲
Equity and liabilities
Total equity and liabilities10/49€43.08M€42.65M▼
Equity10/15€18.41M€19.08M▲
Contributions10/11€1.70M€1.70M=
Capital10€1.70M€1.70M=
Issued capital100€1.70M€1.70M=
Revaluation surpluses12€6k€6k=
Reserves13€9.96M€9.96M=
Non-distributable reserves130/1€200k€200k=
Legal reserve130€170k€170k=
Other1319€30k€30k=
Tax-exempt reserves132€8.89M€8.89M=
Distributable reserves133€871k€871k=
Profit (loss) carried forward14€6.74M€7.41M▲
Provisions and deferred taxes16€79k€0▼
Provisions for liabilities and charges160/5€79k€0▼
Other liabilities and charges164/5€79k€0▼
Amounts payable17/49€24.59M€23.58M▼
Amounts payable within one year42/48€24.59M€23.58M▼
Financial debts43€5.14M€4.93M▼
Credit institutions430/8€5.14M€4.93M▼
Trade debts44€18.39M€16.93M▼
Suppliers440/4€18.39M€16.93M▼
Taxes, remuneration and social security45€1.07M€1.22M▲
Taxes450/3€310k€210k▼
Remuneration and social security454/9€757k€1.01M▲
Other amounts payable47/48-€500k
Income statement
Code20212023
Operating income70/76A€92.84M€176.70M▲
Turnover70€90.47M€170.83M▲
Change in stocks of work in progress, finished goods and contracts in progress71€971k€4.66M▲
Other operating income74€1.40M€1.06M▼
Non-recurring operating income76A-€150k
Operating charges60/66A€93.60M€174.99M▲
Goods for resale, raw materials and consumables60€61.15M€122.74M▲
Purchases600/8€61.58M€122.14M▲
Change in stocks: decrease (increase)609€-428k€605k▲
Services and other goods61€24.69M€38.50M▲
Remuneration, social security and pensions62€6.09M€10.65M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€1.22M€2.24M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€0-
Provisions for liabilities and charges: additions (uses and reversals)635/8-€-79k
Other operating charges640/8€440k€939k▲
Non-recurring operating charges66A€0-
Operating profit (loss)9901€-755k€1.72M▲
Financial income75/76B€305k€110k▼
Recurring financial income75€305k€110k▼
Income from current assets751-€262
Other financial income752/9€305k€109k▼
Financial charges65/66B€222k€485k▲
Recurring financial charges65€222k€485k▲
Debt charges650€54k€307k▲
Other financial charges652/9€169k€177k▲
Profit (loss) for the period before taxes9903€-672k€1.34M▲
Income taxes67/77€8k€170k▲
Taxes670/3€8k€170k▲
Profit (loss) for the period9904€-680k€1.17M▲
Transfer from tax-exempt reserves789€0-
Profit (loss) for the period to be appropriated9905€-680k€1.17M▲
Appropriation of the result
Profit (loss) to be appropriated9906€6.74M€7.91M▲
Profit (loss) brought forward from the previous period14P€7.42M€6.74M▼
Transfer to equity691/2€0-
To other reserves6921€0-
Profit to be distributed694/7-€500k
Directors or managers695-€500k
Social balance
Average headcount (FTE)9087114.1116.1▲