Balance sheet
Code20242025
Assets
Total assets20/58€29.15M€31.51M▲
Fixed assets21/28€948k€899k▼
Tangible fixed assets22/27€948k€899k▼
Land and buildings22€529k€477k▼
Plant, machinery and equipment23€276k€209k▼
Furniture and vehicles24€143k€213k▲
Current assets29/58€28.20M€30.61M▲
Amounts receivable after more than one year29€184k€0▼
Other amounts receivable291€184k€0▼
Stocks and contracts in progress3€46k€48k▲
Stocks30/36€46k€48k▲
Raw materials and consumables30/31€46k€48k▲
Amounts receivable within one year40/41€5.63M€6.38M▲
Trade receivables40€4.71M€5.58M▲
Other amounts receivable41€920k€804k▼
Current investments50/53€19.19M€20.25M▲
Other investments51/53€19.19M€20.25M▲
Cash at bank and in hand54/58€3.10M€3.84M▲
Deferred charges and accrued income490/1€44k€91k▲
Equity and liabilities
Total equity and liabilities10/49€29.15M€31.51M▲
Equity10/15€24.32M€26.83M▲
Contributions10/11€112k€112k=
Capital10€112k€112k=
Issued capital100€112k€112k=
Reserves13€24.21M€26.72M▲
Non-distributable reserves130/1€11k€11k=
Legal reserve130€11k€11k=
Tax-exempt reserves132€202k€202k=
Distributable reserves133€24.00M€26.50M▲
Provisions and deferred taxes16€626k€758k▲
Provisions for liabilities and charges160/5€626k€758k▲
Other liabilities and charges164/5€626k€758k▲
Amounts payable17/49€4.20M€3.92M▼
Amounts payable within one year42/48€4.20M€3.76M▼
Trade debts44€3.42M€3.46M▲
Suppliers440/4€3.42M€3.46M▲
Advances received on contracts in progress46€450k€0▼
Taxes, remuneration and social security45€330k€300k▼
Taxes450/3€207k€196k▼
Remuneration and social security454/9€124k€104k▼
Accrued charges and deferred income492/3€0€164k▲
Income statement
Code20242025
Operating income70/76A€25.24M€30.87M▲
Turnover70€25.12M€30.76M▲
Other operating income74€117k€104k▼
Non-recurring operating income76A€0€5k▲
Operating charges60/66A€23.00M€28.30M▲
Goods for resale, raw materials and consumables60€18.14M€22.71M▲
Purchases600/8€18.15M€22.72M▲
Change in stocks: decrease (increase)609€-6k€-3k▲
Services and other goods61€3.04M€3.32M▲
Remuneration, social security and pensions62€1.57M€1.69M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€164k€191k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€8k€0▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€0€132k▲
Other operating charges640/8€63k€249k▲
Non-recurring operating charges66A€2k€0▼
Operating profit (loss)9901€2.24M€2.57M▲
Financial income75/76B€388k€924k▲
Recurring financial income75€388k€922k▲
Income from financial fixed assets750€10k€2k▼
Income from current assets751€188k€507k▲
Other financial income752/9€190k€413k▲
Non-recurring financial income76B-€2k
Financial charges65/66B€140k€162k▲
Recurring financial charges65€140k€162k▲
Debt charges650-€282
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651€73k€-77k▼
Other financial charges652/9€67k€238k▲
Profit (loss) for the period before taxes9903€2.49M€3.33M▲
Income taxes67/77€647k€828k▲
Taxes670/3€647k€828k▲
Profit (loss) for the period9904€1.84M€2.50M▲
Profit (loss) for the period to be appropriated9905€1.84M€2.50M▲
Appropriation of the result
Profit (loss) to be appropriated9906€1.84M€2.50M▲
Transfer to equity691/2€1.84M€2.50M▲
To other reserves6921€1.84M€2.50M▲
Social balance
Average headcount (FTE)908726.829.6▲