Balance sheet
Code20232024
Assets
Total assets20/58€3.38M€4.08M▲
Fixed assets21/28€1.60M€1.55M▼
Intangible fixed assets21€78k€133k▲
Tangible fixed assets22/27€1.52M€1.42M▼
Land and buildings22€1.25M€1.18M▼
Plant, machinery and equipment23€41k€34k▼
Furniture and vehicles24€47k€32k▼
Leasing and similar rights25€171k€142k▼
Assets under construction and advance payments27€15k€27k▲
Financial fixed assets28€2k€380▼
Current assets29/58€1.78M€2.53M▲
Stocks and contracts in progress3€638k€1.98M▲
Stocks30/36€256k€425k▲
Contracts in progress37€382k€1.56M▲
Amounts receivable within one year40/41€356k€417k▲
Trade receivables40€307k€314k▲
Other amounts receivable41€48k€103k▲
Cash at bank and in hand54/58€756k€97k▼
Deferred charges and accrued income490/1€31k€34k▲
Equity and liabilities
Total equity and liabilities10/49€3.38M€4.08M▲
Equity10/15€846k€887k▲
Contributions10/11€611k€611k=
Capital10€611k€611k=
Issued capital100€611k€611k=
Reserves13€171k€171k=
Non-distributable reserves130/1€21k€21k=
Legal reserve130€21k€21k=
Distributable reserves133€150k€150k=
Profit (loss) carried forward14€64k€24k▼
Investment grants15-€80k
Amounts payable17/49€2.53M€3.20M▲
Amounts payable after more than one year17€973k€774k▼
Financial debts170/4€973k€774k▼
Amounts payable within one year42/48€1.56M€2.42M▲
Current portion of amounts payable after more than one year42€225k€202k▼
Financial debts43-€170k
Credit institutions430/8-€170k
Trade debts44€388k€312k▼
Suppliers440/4€388k€312k▼
Advances received on contracts in progress46€678k€1.60M▲
Taxes, remuneration and social security45€122k€137k▲
Taxes450/3€20k€13k▼
Remuneration and social security454/9€101k€124k▲
Other amounts payable47/48€150k-
Accrued charges and deferred income492/3-€2k
Income statement
Code20232024
Non-recurring operating income76A-€826
Remuneration, social security and pensions62€916k€859k▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€112k€151k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4-€2k
Other operating charges640/8€7k€10k▲
Non-recurring operating charges66A-€17k
Gross operating margin9900€1.48M€1.03M▼
Operating profit (loss)9901€449k€-9k▼
Financial income75/76B€8k€14k▲
Recurring financial income75€190€14k▲
Non-recurring financial income76B€8k-
Financial charges65/66B€47k€43k▼
Recurring financial charges65€47k€43k▼
Profit (loss) for the period before taxes9903€411k€-38k▼
Income taxes67/77€51k€826▼
Profit (loss) for the period9904€360k€-39k▼
Profit (loss) for the period to be appropriated9905€360k€-39k▼
Appropriation of the result
Profit (loss) to be appropriated9906€382k€24k▼
Profit (loss) brought forward from the previous period14P€22k€64k▲
Transfer to equity691/2€168k-
To the legal reserve6920€18k-
To other reserves6921€150k-
Profit to be distributed694/7€150k-
Return on contributions (dividend)694€150k-
Social balance
Average headcount (FTE)908716.615.6▼