Balance sheet
Code20252026
Assets
Total assets20/58€9.75M€9.36M▼
Fixed assets21/28€5.69M€5.64M▼
Intangible fixed assets21€170k€151k▼
Tangible fixed assets22/27€5.47M€5.45M▼
Land and buildings22€2.82M€2.86M▲
Plant, machinery and equipment23€2.35M€1.75M▼
Furniture and vehicles24€299k€180k▼
Leasing and similar rights25-€658k
Financial fixed assets28€46k€45k▼
Current assets29/58€4.06M€3.72M▼
Stocks and contracts in progress3€936k€918k▼
Stocks30/36€936k€918k▼
Amounts receivable within one year40/41€1.41M€1.09M▼
Trade receivables40€1.37M€1.08M▼
Other amounts receivable41€46k€11k▼
Current investments50/53€1.37M€1.37M=
Cash at bank and in hand54/58€344k€341k▼
Deferred charges and accrued income490/1€280€3k▲
Equity and liabilities
Total equity and liabilities10/49€9.75M€9.36M▼
Equity10/15€5.59M€5.73M▲
Contributions10/11€248k€248k=
Capital10€248k€248k=
Issued capital100€248k€248k=
Revaluation surpluses12€7k€7k=
Reserves13€4.56M€5.14M▲
Non-distributable reserves130/1€1.39M€1.39M=
Legal reserve130€25k€25k=
Own shares acquired1312€1.37M€1.37M=
Tax-exempt reserves132€823k€658k▼
Distributable reserves133€2.34M€3.08M▲
Profit (loss) carried forward14€744k€326k▼
Investment grants15€31k€12k▼
Provisions and deferred taxes16€259k€205k▼
Deferred taxes168€259k€205k▼
Amounts payable17/49€3.90M€3.43M▼
Amounts payable after more than one year17€1.59M€1.58M▼
Financial debts170/4€1.59M€1.58M▼
Amounts payable within one year42/48€2.31M€1.84M▼
Current portion of amounts payable after more than one year42€1.06M€862k▼
Financial debts43€350k€425k▲
Credit institutions430/8€350k€425k▲
Trade debts44€607k€376k▼
Suppliers440/4€607k€376k▼
Advances received on contracts in progress46€84k€83k▼
Taxes, remuneration and social security45€210k€97k▼
Taxes450/3€131k€7k▼
Remuneration and social security454/9€79k€90k▲
Other amounts payable47/48€1k€600▼
Accrued charges and deferred income492/3€3k€3k▼
Income statement
Code20252026
Non-recurring operating income76A€76k€426k▲
Remuneration, social security and pensions62€1.03M€1.08M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€1.00M€1.23M▲
Other operating charges640/8€56k€73k▲
Non-recurring operating charges66A€78k€3k▼
Gross operating margin9900€3.13M€2.66M▼
Operating profit (loss)9901€955k€278k▼
Financial income75/76B€29k€22k▼
Recurring financial income75€29k€22k▼
Financial charges65/66B€84k€90k▲
Recurring financial charges65€84k€90k▲
Profit (loss) for the period before taxes9903€900k€210k▼
Transfer from deferred taxes780€39k€54k▲
Transfer to deferred taxes680€19k-
Income taxes67/77€232k€103k▼
Profit (loss) for the period9904€688k€161k▼
Transfer from tax-exempt reserves789€114k€165k▲
Transfer to tax-exempt reserves689€57k-
Profit (loss) for the period to be appropriated9905€744k€326k▼
Appropriation of the result
Profit (loss) to be appropriated9906€1.31M€1.07M▼
Profit (loss) brought forward from the previous period14P€568k€744k▲
Transfer to equity691/2€568k€744k▲
To other reserves6921€568k€744k▲
Social balance
Average headcount (FTE)908718.618.4▼