Balance sheet
Code20242025
Assets
Total assets20/58€26.69M€27.27M▲
Fixed assets21/28€11.16M€12.63M▲
Tangible fixed assets22/27€7.57M€9.57M▲
Land and buildings22€0-
Plant, machinery and equipment23€6.25M€8.80M▲
Furniture and vehicles24€408k€360k▼
Leasing and similar rights25€0€0=
Assets under construction and advance payments27€909k€414k▼
Financial fixed assets28€3.59M€3.06M▼
Affiliated companies280/1€3.59M€3.06M▼
Amounts receivable281€3.59M€3.06M▼
Other financial fixed assets284/8€2k€2k=
Amounts receivable and cash guarantees285/8€2k€2k=
Current assets29/58€15.54M€14.64M▼
Stocks and contracts in progress3€8.39M€8.80M▲
Stocks30/36€8.39M€8.80M▲
Raw materials and consumables30/31€2.25M€2.31M▲
Work in progress32€1.10M€1.48M▲
Finished goods33€5.04M€5.00M▼
Amounts receivable within one year40/41€6.81M€5.28M▼
Trade receivables40€6.36M€4.37M▼
Other amounts receivable41€445k€910k▲
Cash at bank and in hand54/58€287k€505k▲
Deferred charges and accrued income490/1€50k€54k▲
Equity and liabilities
Total equity and liabilities10/49€26.69M€27.27M▲
Equity10/15€12.40M€14.50M▲
Contributions10/11€62k€62k=
Capital10€62k€62k=
Issued capital100€62k€62k=
Reserves13€1.69M€2.69M▲
Non-distributable reserves130/1€18k€18k=
Legal reserve130€6k€6k=
Reserves not available under the articles1311€12k€12k=
Tax-exempt reserves132€1.02M€2.02M▲
Distributable reserves133€652k€652k=
Profit (loss) carried forward14€9.95M€11.13M▲
Investment grants15€710k€620k▼
Provisions and deferred taxes16€72k€8k▼
Provisions for liabilities and charges160/5€72k€8k▼
Pensions and similar obligations160€17k€8k▼
Other liabilities and charges164/5€55k€0▼
Amounts payable17/49€14.22M€12.76M▼
Amounts payable after more than one year17€2.53M€3.18M▲
Financial debts170/4€2.53M€3.18M▲
Credit institutions173€2.53M€3.18M▲
Amounts payable within one year42/48€11.44M€9.38M▼
Current portion of amounts payable after more than one year42€1.22M€1.64M▲
Financial debts43€2.98M€2.80M▼
Credit institutions430/8€2.98M€2.80M▼
Other loans439€0€0=
Trade debts44€4.69M€3.35M▼
Suppliers440/4€4.69M€3.35M▼
Advances received on contracts in progress46€532k€712k▲
Taxes, remuneration and social security45€732k€818k▲
Taxes450/3€8k€5k▼
Remuneration and social security454/9€724k€813k▲
Other amounts payable47/48€1.30M€57k▼
Accrued charges and deferred income492/3€245k€211k▼
Income statement
Code20242025
Operating income70/76A€42.52M€40.58M▼
Turnover70€41.31M€39.62M▼
Change in stocks of work in progress, finished goods and contracts in progress71€-471k€413k▲
Other operating income74€668k€555k▼
Non-recurring operating income76A€1.01M-
Operating charges60/66A€37.81M€37.55M▼
Goods for resale, raw materials and consumables60€19.62M€18.92M▼
Purchases600/8€18.40M€19.13M▲
Change in stocks: decrease (increase)609€1.22M€-207k▼
Services and other goods61€10.86M€10.04M▼
Remuneration, social security and pensions62€6.21M€6.94M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€1.00M€1.10M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-147k€225k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€59k€-64k▼
Other operating charges640/8€209k€380k▲
Operating profit (loss)9901€4.71M€3.04M▼
Financial income75/76B€531k€342k▼
Recurring financial income75€531k€342k▼
Income from financial fixed assets750€92k€90k▼
Other financial income752/9€439k€251k▼
Financial charges65/66B€494k€424k▼
Recurring financial charges65€494k€424k▼
Debt charges650€400k€290k▼
Other financial charges652/9€94k€133k▲
Profit (loss) for the period before taxes9903€4.74M€2.95M▼
Income taxes67/77€1.23M€771k▼
Taxes670/3€1.23M€895k▼
Tax adjustments and reversals of tax provisions77-€124k
Profit (loss) for the period9904€3.51M€2.18M▼
Transfer to tax-exempt reserves689€1,000k€1.00M=
Profit (loss) for the period to be appropriated9905€2.51M€1.18M▼
Appropriation of the result
Profit (loss) to be appropriated9906€10.95M€11.13M▲
Profit (loss) brought forward from the previous period14P€8.44M€9.95M▲
Profit to be distributed694/7€1.00M€0▼
Return on contributions (dividend)694€1.00M€0▼
Social balance
Average headcount (FTE)9087135.8128.2▼