Balance sheet
Code20232024
Assets
Total assets20/58€16.36M€16.88M▲
Fixed assets21/28€7.41M€8.30M▲
Intangible fixed assets21€475k€413k▼
Tangible fixed assets22/27€4.79M€5.98M▲
Land and buildings22€4.47M€5.67M▲
Plant, machinery and equipment23€114k€99k▼
Furniture and vehicles24€135k€167k▲
Leasing and similar rights25€75k€45k▼
Assets under construction and advance payments27€0-
Financial fixed assets28€2.15M€1.90M▼
Affiliated companies280/1€2.14M€1.90M▼
Participating interests280€655k€0▼
Amounts receivable281€1.49M€1.90M▲
Other financial fixed assets284/8€2k€2k=
Amounts receivable and cash guarantees285/8€2k€2k=
Current assets29/58€8.95M€8.58M▼
Amounts receivable after more than one year29€74k€117k▲
Trade receivables290€74k€117k▲
Stocks and contracts in progress3€397k€513k▲
Stocks30/36€397k€513k▲
Raw materials and consumables30/31€113k€143k▲
Goods purchased for resale34€284k€369k▲
Amounts receivable within one year40/41€6.47M€6.24M▼
Trade receivables40€5.90M€5.67M▼
Other amounts receivable41€576k€572k▼
Current investments50/53€218k€0▼
Other investments51/53€218k€0▼
Cash at bank and in hand54/58€1.76M€1.66M▼
Deferred charges and accrued income490/1€32k€46k▲
Equity and liabilities
Total equity and liabilities10/49€16.36M€16.88M▲
Equity10/15€8.22M€8.67M▲
Contributions10/11€350k€350k=
Capital10€350k€350k=
Issued capital100€350k€350k=
Revaluation surpluses12€2.83M€2.75M▼
Reserves13€5.05M€5.57M▲
Non-distributable reserves130/1€35k€35k=
Legal reserve130€35k€35k=
Tax-exempt reserves132€150k€168k▲
Distributable reserves133€4.86M€5.37M▲
Provisions and deferred taxes16€59k€4k▼
Provisions for liabilities and charges160/5€59k€0▼
Other liabilities and charges164/5€59k€0▼
Deferred taxes168-€4k
Amounts payable17/49€8.09M€8.20M▲
Amounts payable after more than one year17€1.59M€2.26M▲
Financial debts170/4€1.59M€2.26M▲
Leasing and similar obligations172€37k€9k▼
Credit institutions173€1.55M€2.25M▲
Amounts payable within one year42/48€6.50M€5.95M▼
Current portion of amounts payable after more than one year42€559k€707k▲
Trade debts44€4.60M€3.75M▼
Suppliers440/4€4.60M€3.75M▼
Advances received on contracts in progress46€436k€427k▼
Taxes, remuneration and social security45€555k€486k▼
Taxes450/3€347k€368k▲
Remuneration and social security454/9€208k€119k▼
Other amounts payable47/48€355k€575k▲
Income statement
Code20232024
Operating income70/76A€61.97M€50.99M▼
Turnover70€61.48M€50.24M▼
Other operating income74€443k€671k▲
Non-recurring operating income76A€43k€82k▲
Operating charges60/66A€59.81M€49.60M▼
Goods for resale, raw materials and consumables60€52.59M€42.67M▼
Purchases600/8€52.56M€42.78M▼
Change in stocks: decrease (increase)609€32k€-115k▼
Services and other goods61€5.11M€4.98M▼
Remuneration, social security and pensions62€1.57M€1.32M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€350k€595k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€39k€8k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€59k€-59k▼
Other operating charges640/8€82k€48k▼
Non-recurring operating charges66A€13k€42k▲
Operating profit (loss)9901€2.16M€1.39M▼
Financial income75/76B€66k€117k▲
Recurring financial income75€66k€117k▲
Income from financial fixed assets750€38k€60k▲
Income from current assets751€15k€1k▼
Other financial income752/9€13k€56k▲
Financial charges65/66B€147k€113k▼
Recurring financial charges65€147k€113k▼
Debt charges650€99k€92k▼
Other financial charges652/9€48k€22k▼
Profit (loss) for the period before taxes9903€2.08M€1.40M▼
Transfer from deferred taxes780-€962
Income taxes67/77€580k€398k▼
Taxes670/3€581k€398k▼
Tax adjustments and reversals of tax provisions77€1k€0▼
Profit (loss) for the period9904€1.50M€999k▼
Transfer from tax-exempt reserves789€11k€9k▼
Transfer to tax-exempt reserves689€17k€0▼
Profit (loss) for the period to be appropriated9905€1.49M€1.01M▼
Appropriation of the result
Profit (loss) to be appropriated9906€1.49M€1.01M▼
Transfer to equity691/2€1.25M€433k▼
To other reserves6921€1.25M€433k▼
Profit to be distributed694/7€237k€575k▲
Return on contributions (dividend)694€237k€575k▲
Social balance
Average headcount (FTE)908720.916.8▼