Balance sheet
Code20242025
Assets
Total assets20/58€8.92M€9.57M▲
Fixed assets21/28€1.62M€1.37M▼
Intangible fixed assets21€412k€295k▼
Tangible fixed assets22/27€1.21M€1.08M▼
Land and buildings22€1.00M€930k▼
Plant, machinery and equipment23€12k€15k▲
Furniture and vehicles24€106k€90k▼
Leasing and similar rights25€86k€43k▼
Financial fixed assets28€700€700=
Other financial fixed assets284/8€700€700=
Amounts receivable and cash guarantees285/8€700€700=
Current assets29/58€7.29M€8.20M▲
Amounts receivable after more than one year29€329k€329k=
Trade receivables290€329k€329k=
Stocks and contracts in progress3€2.49M€2.52M▲
Stocks30/36€2.49M€2.52M▲
Goods purchased for resale34€2.49M€2.52M▲
Amounts receivable within one year40/41€4.23M€5.04M▲
Trade receivables40€3.00M€3.38M▲
Other amounts receivable41€1.23M€1.67M▲
Cash at bank and in hand54/58€186k€239k▲
Deferred charges and accrued income490/1€58k€64k▲
Equity and liabilities
Total equity and liabilities10/49€8.92M€9.57M▲
Equity10/15€3.22M€3.22M▲
Contributions10/11€19k€19k=
Reserves13€1.57M€1.57M=
Non-distributable reserves130/1€2k€2k=
Reserves not available under the articles1311€2k€2k=
Distributable reserves133€1.57M€1.57M=
Profit (loss) carried forward14€1.63M€1.63M▲
Investment grants15€0€0=
Provisions and deferred taxes16€0-
Provisions for liabilities and charges160/5€0-
Environmental obligations163€0-
Other liabilities and charges164/5€0-
Amounts payable17/49€5.70M€6.35M▲
Amounts payable after more than one year17€901k€641k▼
Financial debts170/4€901k€641k▼
Leasing and similar obligations172€26k€26k=
Credit institutions173€875k€616k▼
Amounts payable within one year42/48€4.80M€5.71M▲
Current portion of amounts payable after more than one year42€441k€269k▼
Financial debts43€1.77M€2.41M▲
Credit institutions430/8€1.77M€2.41M▲
Trade debts44€1.33M€1.28M▼
Suppliers440/4€1.33M€1.28M▼
Advances received on contracts in progress46€0€0=
Taxes, remuneration and social security45€429k€601k▲
Taxes450/3€115k€198k▲
Remuneration and social security454/9€313k€403k▲
Other amounts payable47/48€827k€1.15M▲
Accrued charges and deferred income492/3€0-
Income statement
Code20242025
Operating income70/76A€19.52M€21.12M▲
Turnover70€19.39M€20.90M▲
Other operating income74€118k€186k▲
Non-recurring operating income76A€15k€29k▲
Operating charges60/66A€18.52M€20.05M▲
Goods for resale, raw materials and consumables60€14.12M€15.27M▲
Purchases600/8€14.25M€15.33M▲
Change in stocks: decrease (increase)609€-131k€-63k▲
Services and other goods61€1.76M€2.02M▲
Remuneration, social security and pensions62€2.13M€2.31M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€328k€324k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€53k€28k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€-41k-
Other operating charges640/8€72k€88k▲
Non-recurring operating charges66A€98k€14k▼
Operating profit (loss)9901€1.00M€1.07M▲
Financial income75/76B€244k€217k▼
Recurring financial income75€244k€217k▼
Income from financial fixed assets750€7€0▼
Income from current assets751€5k€277▼
Other financial income752/9€240k€217k▼
Financial charges65/66B€150k€157k▲
Recurring financial charges65€150k€157k▲
Debt charges650€141k€150k▲
Other financial charges652/9€9k€7k▼
Profit (loss) for the period before taxes9903€1.10M€1.13M▲
Income taxes67/77€306k€324k▲
Taxes670/3€310k€326k▲
Tax adjustments and reversals of tax provisions77€4k€2k▼
Profit (loss) for the period9904€790k€803k▲
Profit (loss) for the period to be appropriated9905€790k€803k▲
Appropriation of the result
Profit (loss) to be appropriated9906€2.43M€2.43M▲
Profit (loss) brought forward from the previous period14P€1.64M€1.63M▼
Profit to be distributed694/7€800k€800k=
Return on contributions (dividend)694€800k€800k=
Social balance
Average headcount (FTE)908730.229.3▼