Balance sheet
Code20232024
Assets
Total assets20/58€5.87M€5.73M▼
Fixed assets21/28€2.39M€2.07M▼
Tangible fixed assets22/27€2.28M€1.96M▼
Land and buildings22€184k€180k▼
Plant, machinery and equipment23€962k€739k▼
Furniture and vehicles24€314k€257k▼
Leasing and similar rights25€500k€521k▲
Other tangible fixed assets26€320k€260k▼
Financial fixed assets28€111k€111k=
Affiliated companies280/1€111k-
Amounts receivable281€111k-
Other financial fixed assets284/8-€111k
Amounts receivable and cash guarantees285/8-€111k
Current assets29/58€3.48M€3.66M▲
Stocks and contracts in progress3€1.50M€1.39M▼
Stocks30/36€1.50M€1.39M▼
Work in progress32€1.50M€1.39M▼
Amounts receivable within one year40/41€1.75M€1.86M▲
Trade receivables40€1.74M€1.77M▲
Other amounts receivable41€6k€85k▲
Cash at bank and in hand54/58€229k€412k▲
Deferred charges and accrued income490/1€7k€6k▼
Equity and liabilities
Total equity and liabilities10/49€5.87M€5.73M▼
Equity10/15€940k€956k▲
Contributions10/11€299k€299k=
Capital10€299k€299k=
Issued capital100€299k€299k=
Reserves13€640k€657k▲
Non-distributable reserves130/1€30k€30k=
Legal reserve130€30k€30k=
Distributable reserves133€610k€627k▲
Profit (loss) carried forward14€2k€527▼
Amounts payable17/49€4.93M€4.77M▼
Amounts payable after more than one year17€867k€698k▼
Financial debts170/4€864k€695k▼
Leasing and similar obligations172€348k€328k▼
Other loans174€516k€367k▼
Other amounts payable178/9€3k€3k=
Amounts payable within one year42/48€3.97M€3.98M▲
Current portion of amounts payable after more than one year42€512k€475k▼
Financial debts43€1.70M€1.75M▲
Credit institutions430/8€1.70M€1.75M▲
Trade debts44€788k€609k▼
Suppliers440/4€788k€609k▼
Taxes, remuneration and social security45€890k€1.08M▲
Taxes450/3€132k€157k▲
Remuneration and social security454/9€758k€919k▲
Other amounts payable47/48€80k€66k▼
Accrued charges and deferred income492/3€94k€99k▲
Income statement
Code20232024
Operating income70/76A€9.18M€9.60M▲
Turnover70€9.14M€9.64M▲
Change in stocks of work in progress, finished goods and contracts in progress71€-60k€-109k▼
Other operating income74€91k€47k▼
Non-recurring operating income76A€13k€25k▲
Operating charges60/66A€8.83M€9.15M▲
Goods for resale, raw materials and consumables60€1.87M€2.02M▲
Purchases600/8€1.87M€2.02M▲
Services and other goods61€2.08M€2.05M▼
Remuneration, social security and pensions62€4.12M€4.34M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€657k€669k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€7k€3k▼
Other operating charges640/8€29k€27k▼
Non-recurring operating charges66A€68k€48k▼
Operating profit (loss)9901€354k€450k▲
Financial income75/76B€1k€9k▲
Recurring financial income75€1k€9k▲
Income from financial fixed assets750€1k€9k▲
Other financial income752/9€13€35▲
Financial charges65/66B€117k€147k▲
Recurring financial charges65€117k€147k▲
Debt charges650€105k€130k▲
Other financial charges652/9€12k€17k▲
Profit (loss) for the period before taxes9903€238k€313k▲
Income taxes67/77€77k€97k▲
Taxes670/3€77k€97k▲
Profit (loss) for the period9904€162k€216k▲
Profit (loss) for the period to be appropriated9905€162k€216k▲
Appropriation of the result
Profit (loss) to be appropriated9906€163k€218k▲
Profit (loss) brought forward from the previous period14P€883€2k▲
Transfer to equity691/2€11k€17k▲
To other reserves6921€11k€17k▲
Profit to be distributed694/7€150k€200k▲
Return on contributions (dividend)694€150k€200k▲
Social balance
Average headcount (FTE)908774.587.5▲