Balance sheet
Code20242025
Assets
Total assets20/58€15.29M€15.17M▼
Fixed assets21/28€1.78M€1.44M▼
Intangible fixed assets21€17k€8k▼
Tangible fixed assets22/27€1.76M€1.42M▼
Land and buildings22€523k€477k▼
Plant, machinery and equipment23€690k€526k▼
Furniture and vehicles24€545k€419k▼
Financial fixed assets28€10k€10k=
Affiliated companies280/1€10k€10k=
Participating interests280€10k€10k=
Other financial fixed assets284/8€113€113=
Amounts receivable and cash guarantees285/8€113€113=
Current assets29/58€13.50M€13.73M▲
Stocks and contracts in progress3€8.18M€9.29M▲
Stocks30/36€8.18M€9.29M▲
Raw materials and consumables30/31€1.56M€1.90M▲
Work in progress32€226k€316k▲
Finished goods33€6.39M€7.07M▲
Amounts receivable within one year40/41€4.64M€3.92M▼
Trade receivables40€4.63M€3.92M▼
Other amounts receivable41€7k-
Cash at bank and in hand54/58€561k€422k▼
Deferred charges and accrued income490/1€125k€98k▼
Equity and liabilities
Total equity and liabilities10/49€15.29M€15.17M▼
Equity10/15€10.15M€10.49M▲
Contributions10/11€322k€322k=
Reserves13€9.83M€10.16M▲
Tax-exempt reserves132€106k€108k▲
Distributable reserves133€9.72M€10.06M▲
Provisions and deferred taxes16€6k€6k=
Provisions for liabilities and charges160/5€6k€6k=
Other liabilities and charges164/5€6k€6k=
Amounts payable17/49€5.13M€4.68M▼
Amounts payable after more than one year17€838k€610k▼
Financial debts170/4€838k€610k▼
Credit institutions173€838k€610k▼
Amounts payable within one year42/48€4.28M€4.06M▼
Current portion of amounts payable after more than one year42€229k€229k=
Financial debts43€1.80M€1.38M▼
Credit institutions430/8€1.80M€1.38M▼
Trade debts44€409k€503k▲
Suppliers440/4€409k€503k▲
Taxes, remuneration and social security45€512k€566k▲
Taxes450/3€69k€75k▲
Remuneration and social security454/9€443k€491k▲
Other amounts payable47/48€1.34M€1.39M▲
Accrued charges and deferred income492/3€8k€5k▼
Income statement
Code20242025
Operating income70/76A€13.24M€13.69M▲
Turnover70€13.33M€12.90M▼
Change in stocks of work in progress, finished goods and contracts in progress71€-116k€770k▲
Other operating income74€23k€20k▼
Non-recurring operating income76A€6k-
Operating charges60/66A€12.94M€13.42M▲
Goods for resale, raw materials and consumables60€7.63M€8.38M▲
Purchases600/8€7.63M€8.72M▲
Change in stocks: decrease (increase)609€-8k€-338k▼
Services and other goods61€2.19M€2.06M▼
Remuneration, social security and pensions62€2.61M€2.54M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€403k€446k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€85k€-20k▼
Other operating charges640/8€29k€17k▼
Non-recurring operating charges66A€30€12▼
Operating profit (loss)9901€301k€269k▼
Financial income75/76B€312k€395k▲
Recurring financial income75€312k€395k▲
Income from financial fixed assets750€198k€335k▲
Other financial income752/9€114k€60k▼
Financial charges65/66B€323k€297k▼
Recurring financial charges65€323k€297k▼
Debt charges650€189k€163k▼
Other financial charges652/9€134k€134k▲
Profit (loss) for the period before taxes9903€290k€367k▲
Income taxes67/77€43k€33k▼
Taxes670/3€43k€33k▼
Profit (loss) for the period9904€247k€335k▲
Transfer to tax-exempt reserves689€1k€1k▲
Profit (loss) for the period to be appropriated9905€246k€333k▲
Appropriation of the result
Profit (loss) to be appropriated9906€246k€333k▲
Transfer to equity691/2€246k€333k▲
To other reserves6921€246k€333k▲
Social balance
Average headcount (FTE)908737.235.8▼