Balance sheet
Code20242025
Assets
Total assets20/58€31.84M€32.72M▲
Fixed assets21/28€2.25M€2.10M▼
Tangible fixed assets22/27€1.72M€1.57M▼
Plant, machinery and equipment23€477k€435k▼
Furniture and vehicles24€1.24M€1.14M▼
Financial fixed assets28€531k€531k▲
Companies linked by participating interests282/3€46k€46k=
Participating interests282€46k€46k=
Other financial fixed assets284/8€485k€485k▲
Shares284€248€1k▲
Amounts receivable and cash guarantees285/8€484k€484k▼
Current assets29/58€29.59M€30.61M▲
Stocks and contracts in progress3€7.40M€6.30M▼
Stocks30/36€1.30M€1.07M▼
Goods purchased for resale34€1.30M€1.07M▼
Contracts in progress37€6.09M€5.23M▼
Amounts receivable within one year40/41€11.37M€11.37M=
Trade receivables40€10.32M€10.01M▼
Other amounts receivable41€1.05M€1.35M▲
Current investments50/53€9.88M€10.16M▲
Other investments51/53€9.88M€10.16M▲
Cash at bank and in hand54/58€672k€2.73M▲
Deferred charges and accrued income490/1€278k€50k▼
Equity and liabilities
Total equity and liabilities10/49€31.84M€32.72M▲
Equity10/15€9.00M€11.34M▲
Contributions10/11€1.00M€1.00M=
Capital10€1.00M€1.00M=
Issued capital100€1.00M€1.00M=
Reserves13€2.42M€2.42M=
Non-distributable reserves130/1€100k€100k=
Legal reserve130€100k€100k=
Tax-exempt reserves132€1.58M€947k▼
Distributable reserves133€737k€1.37M▲
Profit (loss) carried forward14€5.58M€7.92M▲
Investment grants15€100€11▼
Provisions and deferred taxes16€185k€43k▼
Provisions for liabilities and charges160/5€185k€43k▼
Environmental obligations163€9k€3k▼
Other liabilities and charges164/5€176k€39k▼
Amounts payable17/49€22.66M€21.34M▼
Amounts payable within one year42/48€8.66M€8.70M▲
Current portion of amounts payable after more than one year42€0-
Trade debts44€5.37M€5.56M▲
Suppliers440/4€5.37M€5.56M▲
Advances received on contracts in progress46-€683k
Taxes, remuneration and social security45€1.20M€1.46M▲
Taxes450/3€301k€597k▲
Remuneration and social security454/9€897k€863k▼
Other amounts payable47/48€2.09M€997k▼
Accrued charges and deferred income492/3€14.00M€12.64M▼
Income statement
Code20242025
Operating income70/76A€29.45M€27.33M▼
Turnover70€26.42M€27.92M▲
Change in stocks of work in progress, finished goods and contracts in progress71€2.75M€-859k▼
Other operating income74€279k€257k▼
Non-recurring operating income76A-€10k
Operating charges60/66A€28.39M€23.60M▼
Goods for resale, raw materials and consumables60€17.27M€12.38M▼
Purchases600/8€16.29M€12.16M▼
Change in stocks: decrease (increase)609€985k€220k▼
Services and other goods61€3.43M€3.66M▲
Remuneration, social security and pensions62€6.57M€6.66M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€820k€764k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€273k€113k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€-192k€-142k▲
Other operating charges640/8€198k€156k▼
Non-recurring operating charges66A€7k€9k▲
Operating profit (loss)9901€1.07M€3.73M▲
Financial income75/76B€347k€351k▲
Recurring financial income75€347k€351k▲
Income from financial fixed assets750€306k€350k▲
Other financial income752/9€41k€810▼
Financial charges65/66B€34k€27k▼
Recurring financial charges65€34k€27k▼
Debt charges650€347€350▲
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651€0-
Other financial charges652/9€34k€26k▼
Profit (loss) for the period before taxes9903€1.38M€4.05M▲
Income taxes67/77€314k€643k▲
Taxes670/3€342k€987k▲
Tax adjustments and reversals of tax provisions77€28k€344k▲
Profit (loss) for the period9904€1.07M€3.41M▲
Transfer from tax-exempt reserves789€316k€0▼
Transfer to tax-exempt reserves689€632k€0▼
Profit (loss) for the period to be appropriated9905€751k€3.41M▲
Appropriation of the result
Profit (loss) to be appropriated9906€6.12M€8.99M▲
Profit (loss) brought forward from the previous period14P€5.37M€5.58M▲
Transfer to equity691/2€316k€0▼
To the legal reserve6920€0-
To other reserves6921€316k€0▼
Profit to be distributed694/7€219k€1.07M▲
Return on contributions (dividend)694€219k€1.02M▲
Directors or managers695-€50k
Social balance
Average headcount (FTE)9087111.6107.0▼