Balance sheet
Code20242025
Assets
Total assets20/58€5.51M€5.53M▲
Fixed assets21/28€2.31M€2.29M▼
Tangible fixed assets22/27€2.27M€2.25M▼
Land and buildings22€327k€323k▼
Plant, machinery and equipment23€689k€618k▼
Furniture and vehicles24€17k€13k▼
Leasing and similar rights25€1.24M€1.29M▲
Assets under construction and advance payments27-€12k
Financial fixed assets28€35k€35k=
Other financial fixed assets284/8€35k€35k=
Shares284€3k€3k=
Amounts receivable and cash guarantees285/8€31k€31k=
Current assets29/58€3.20M€3.24M▲
Stocks and contracts in progress3€2.04M€2.20M▲
Stocks30/36€1.82M€1.89M▲
Raw materials and consumables30/31€1.82M€1.89M▲
Contracts in progress37€226k€314k▲
Amounts receivable within one year40/41€692k€869k▲
Trade receivables40€691k€743k▲
Other amounts receivable41€2k€126k▲
Cash at bank and in hand54/58€442k€148k▼
Deferred charges and accrued income490/1€20k€21k▲
Equity and liabilities
Total equity and liabilities10/49€5.51M€5.53M▲
Equity10/15€1.86M€2.23M▲
Contributions10/11€250k€250k=
Capital10€250k€250k=
Issued capital100€250k€250k=
Reserves13€44k€44k=
Non-distributable reserves130/1€25k€25k=
Legal reserve130€25k€25k=
Tax-exempt reserves132€19k€19k=
Profit (loss) carried forward14€1.56M€1.93M▲
Investment grants15€887€595▼
Provisions and deferred taxes16€210k€165k▼
Provisions for liabilities and charges160/5€209k€165k▼
Other liabilities and charges164/5€209k€165k▼
Deferred taxes168€457€306▼
Amounts payable17/49€3.44M€3.14M▼
Amounts payable after more than one year17€2.56M€2.23M▼
Financial debts170/4€2.56M€2.23M▼
Subordinated loans170€1.78M€1.51M▼
Leasing and similar obligations172€777k€719k▼
Amounts payable within one year42/48€878k€910k▲
Current portion of amounts payable after more than one year42€254k€289k▲
Trade debts44€427k€400k▼
Suppliers440/4€427k€400k▼
Taxes, remuneration and social security45€197k€221k▲
Taxes450/3€82k€89k▲
Remuneration and social security454/9€116k€133k▲
Accrued charges and deferred income492/3€147€160▲
Income statement
Code20242025
Operating income70/76A€7.80M€7.32M▼
Turnover70€7.76M€7.20M▼
Change in stocks of work in progress, finished goods and contracts in progress71€12k€88k▲
Other operating income74€23k€28k▲
Non-recurring operating income76A€4k€1k▼
Operating charges60/66A€6.89M€6.84M▼
Goods for resale, raw materials and consumables60€2.90M€2.90M▼
Purchases600/8€2.86M€2.97M▲
Change in stocks: decrease (increase)609€40k€-72k▼
Services and other goods61€838k€831k▼
Remuneration, social security and pensions62€2.60M€2.59M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€510k€497k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€-28k€-45k▼
Other operating charges640/8€68k€69k▲
Non-recurring operating charges66A-€2k
Operating profit (loss)9901€911k€480k▼
Financial income75/76B€32k€31k▼
Recurring financial income75€32k€31k▼
Income from financial fixed assets750€628€848▲
Income from current assets751€127-
Other financial income752/9€31k€30k▼
Financial charges65/66B€18k€18k▲
Recurring financial charges65€18k€18k▲
Debt charges650€14k€15k▲
Other financial charges652/9€4k€3k▼
Profit (loss) for the period before taxes9903€926k€493k▼
Transfer from deferred taxes780€262€151▼
Income taxes67/77€231k€124k▼
Taxes670/3€231k€124k▼
Profit (loss) for the period9904€695k€369k▼
Profit (loss) for the period to be appropriated9905€695k€369k▼
Appropriation of the result
Profit (loss) to be appropriated9906€1.56M€1.93M▲
Profit (loss) brought forward from the previous period14P€868k€1.56M▲
Social balance
Average headcount (FTE)908746.245.6▼