Balance sheet
Code20242025
Assets
Total assets20/58€2.35M€2.15M▼
Fixed assets21/28€531k€441k▼
Tangible fixed assets22/27€530k€440k▼
Land and buildings22€343k€324k▼
Plant, machinery and equipment23€27k€22k▼
Furniture and vehicles24€86k€52k▼
Other tangible fixed assets26€75k€42k▼
Financial fixed assets28€722€722=
Other financial fixed assets284/8€722€722=
Amounts receivable and cash guarantees285/8€722€722=
Current assets29/58€1.82M€1.71M▼
Stocks and contracts in progress3€157k€141k▼
Stocks30/36€157k€141k▼
Raw materials and consumables30/31€87k€90k▲
Finished goods33€70k€50k▼
Amounts receivable within one year40/41€446k€217k▼
Trade receivables40€395k€217k▼
Other amounts receivable41€51k€674▼
Current investments50/53€650k€650k=
Other investments51/53€650k€650k=
Cash at bank and in hand54/58€514k€676k▲
Deferred charges and accrued income490/1€53k€29k▼
Equity and liabilities
Total equity and liabilities10/49€2.35M€2.15M▼
Equity10/15€1.86M€1.67M▼
Contributions10/11€744k€744k=
Capital10€744k€744k=
Issued capital100€744k€744k=
Reserves13€195k€195k=
Non-distributable reserves130/1€74k€74k=
Legal reserve130€74k€74k=
Distributable reserves133€121k€121k=
Profit (loss) carried forward14€921k€729k▼
Provisions and deferred taxes16€44k€47k▲
Provisions for liabilities and charges160/5€44k€47k▲
Pensions and similar obligations160€16k€17k▲
Other liabilities and charges164/5€28k€29k▲
Amounts payable17/49€447k€440k▼
Amounts payable after more than one year17€3k€3k=
Other amounts payable178/9€3k€3k=
Amounts payable within one year42/48€437k€429k▼
Trade debts44€93k€136k▲
Suppliers440/4€93k€136k▲
Advances received on contracts in progress46€208k€147k▼
Taxes, remuneration and social security45€136k€146k▲
Taxes450/3€21k€37k▲
Remuneration and social security454/9€115k€109k▼
Accrued charges and deferred income492/3€8k€8k▲
Income statement
Code20242025
Operating income70/76A€5.35M€5.02M▼
Turnover70€5.24M€4.96M▼
Change in stocks of work in progress, finished goods and contracts in progress71€34k€-19k▼
Other operating income74€64k€65k▲
Non-recurring operating income76A€11k€7k▼
Operating charges60/66A€5.53M€5.25M▼
Goods for resale, raw materials and consumables60€3.38M€3.15M▼
Purchases600/8€3.39M€3.15M▼
Change in stocks: decrease (increase)609€-14k€-4k▲
Services and other goods61€755k€772k▲
Remuneration, social security and pensions62€1.20M€1.25M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€85k€79k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€72k€-71k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€8k€3k▼
Other operating charges640/8€33k€65k▲
Non-recurring operating charges66A€0€2k▲
Operating profit (loss)9901€-181k€-230k▼
Financial income75/76B€64k€60k▼
Recurring financial income75€64k€60k▼
Income from current assets751€16k€14k▼
Other financial income752/9€49k€45k▼
Non-recurring financial income76B€0-
Financial charges65/66B€19k€20k▲
Recurring financial charges65€19k€20k▲
Debt charges650€12k€14k▲
Other financial charges652/9€7k€7k▼
Profit (loss) for the period before taxes9903€-136k€-190k▼
Income taxes67/77€2k€2k▲
Taxes670/3€2k€2k▲
Tax adjustments and reversals of tax provisions77-€5
Profit (loss) for the period9904€-138k€-192k▼
Profit (loss) for the period to be appropriated9905€-138k€-192k▼
Appropriation of the result
Profit (loss) to be appropriated9906€921k€729k▼
Profit (loss) brought forward from the previous period14P€1.06M€921k▼
Profit to be distributed694/7€0-
Return on contributions (dividend)694€0-
Social balance
Average headcount (FTE)908718.217.9▼