Balance sheet
Code20242025
Assets
Total assets20/58€9.96M€10.11M▲
Fixed assets21/28€3.08M€2.86M▼
Intangible fixed assets21€569k€416k▼
Tangible fixed assets22/27€2.50M€2.43M▼
Land and buildings22€1.29M€1.31M▲
Plant, machinery and equipment23€922k€904k▼
Furniture and vehicles24€188k€129k▼
Leasing and similar rights25€37k€31k▼
Other tangible fixed assets26€58k€61k▲
Financial fixed assets28€9k€9k=
Affiliated companies280/1€19€19=
Participating interests280€19€19=
Other financial fixed assets284/8€9k€9k=
Shares284€273€273=
Amounts receivable and cash guarantees285/8€9k€9k=
Current assets29/58€6.89M€7.25M▲
Amounts receivable after more than one year29€3k-
Other amounts receivable291€3k-
Stocks and contracts in progress3€2.60M€2.61M▲
Stocks30/36€2.60M€2.61M▲
Raw materials and consumables30/31€1.05M€966k▼
Work in progress32€198k€64k▼
Finished goods33€499k€506k▲
Goods purchased for resale34€848k€1.07M▲
Amounts receivable within one year40/41€3.87M€4.24M▲
Trade receivables40€3.42M€3.72M▲
Other amounts receivable41€457k€517k▲
Cash at bank and in hand54/58€381k€364k▼
Deferred charges and accrued income490/1€30k€42k▲
Equity and liabilities
Total equity and liabilities10/49€9.96M€10.11M▲
Equity10/15€4.00M€4.00M=
Contributions10/11€625k€625k=
Capital10€625k€625k=
Issued capital100€625k€625k=
Revaluation surpluses12€1.19M€1.14M▼
Reserves13€2.18M€2.23M▲
Non-distributable reserves130/1€63k€63k=
Legal reserve130€63k€63k=
Tax-exempt reserves132€434k€434k=
Distributable reserves133€1.69M€1.73M▲
Provisions and deferred taxes16€200k€240k▲
Provisions for liabilities and charges160/5€200k€240k▲
Major repairs and maintenance162€200k€200k=
Other liabilities and charges164/5€0€40k▲
Amounts payable17/49€5.76M€5.87M▲
Amounts payable after more than one year17€566k€310k▼
Financial debts170/4€566k€310k▼
Leasing and similar obligations172€3k-
Credit institutions173€563k€310k▼
Amounts payable within one year42/48€5.19M€5.55M▲
Current portion of amounts payable after more than one year42€263k€257k▼
Financial debts43€1.82M€1.09M▼
Credit institutions430/8€1.82M€1.09M▼
Trade debts44€1.97M€1.70M▼
Suppliers440/4€1.97M€1.70M▼
Taxes, remuneration and social security45€366k€530k▲
Taxes450/3€129k€321k▲
Remuneration and social security454/9€237k€209k▼
Other amounts payable47/48€774k€1.98M▲
Accrued charges and deferred income492/3€3k€7k▲
Income statement
Code20242025
Operating income70/76A€19.19M€18.72M▼
Turnover70€19.03M€18.54M▼
Change in stocks of work in progress, finished goods and contracts in progress71€-173k€-113k▲
Other operating income74€320k€294k▼
Non-recurring operating income76A€17k-
Operating charges60/66A€17.33M€16.41M▼
Goods for resale, raw materials and consumables60€11.99M€10.96M▼
Purchases600/8€11.81M€11.26M▼
Change in stocks: decrease (increase)609€187k€-296k▼
Services and other goods61€2.93M€2.85M▼
Remuneration, social security and pensions62€1.96M€1.88M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€431k€466k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-116€181k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€-54k€40k▲
Other operating charges640/8€21k€32k▲
Non-recurring operating charges66A€39k€83▼
Operating profit (loss)9901€1.87M€2.31M▲
Financial income75/76B€26k€22k▼
Recurring financial income75€26k€22k▼
Income from financial fixed assets750€0-
Income from current assets751€22k€14k▼
Other financial income752/9€3k€7k▲
Financial charges65/66B€212k€169k▼
Recurring financial charges65€212k€169k▼
Debt charges650€149k€121k▼
Other financial charges652/9€63k€48k▼
Profit (loss) for the period before taxes9903€1.68M€2.16M▲
Income taxes67/77€451k€585k▲
Taxes670/3€451k€585k▲
Profit (loss) for the period9904€1.23M€1.58M▲
Profit (loss) for the period to be appropriated9905€1.23M€1.58M▲
Appropriation of the result
Profit (loss) to be appropriated9906€1.23M€1.58M▲
Transfer from equity791/2€500k-
From reserves792€500k-
Transfer to equity691/2€518k-
To other reserves6921€518k-
Profit to be distributed694/7€1.21M€1.58M▲
Return on contributions (dividend)694€1.21M€1.58M▲
Social balance
Average headcount (FTE)908730.728.3▼