Balance sheet
Code20242025
Assets
Total assets20/58€11.56M€11.44M▼
Fixed assets21/28€1.14M€1.37M▲
Intangible fixed assets21€4k€2k▼
Tangible fixed assets22/27€793k€723k▼
Land and buildings22€165k€143k▼
Plant, machinery and equipment23€99k€126k▲
Furniture and vehicles24€24k€57k▲
Other tangible fixed assets26€506k€397k▼
Financial fixed assets28€341k€641k▲
Affiliated companies280/1€326k€626k▲
Participating interests280€326k€626k▲
Other financial fixed assets284/8€15k€15k=
Shares284€5k€5k=
Amounts receivable and cash guarantees285/8€10k€10k=
Current assets29/58€10.42M€10.07M▼
Stocks and contracts in progress3€1.77M€1.49M▼
Stocks30/36€1.77M€1.49M▼
Goods purchased for resale34€1.77M€1.49M▼
Amounts receivable within one year40/41€5.82M€4.66M▼
Trade receivables40€1.60M€1.40M▼
Other amounts receivable41€4.22M€3.27M▼
Cash at bank and in hand54/58€2.68M€3.71M▲
Deferred charges and accrued income490/1€149k€210k▲
Equity and liabilities
Total equity and liabilities10/49€11.56M€11.44M▼
Equity10/15€6.81M€7.24M▲
Contributions10/11€255k€255k=
Capital10€255k€255k=
Issued capital100€255k€255k=
Reserves13€6.55M€6.98M▲
Non-distributable reserves130/1€274k€274k=
Legal reserve130€26k€26k=
Other1319€249k€249k=
Tax-exempt reserves132€907k€1.13M▲
Distributable reserves133€5.37M€5.58M▲
Amounts payable17/49€4.75M€4.20M▼
Amounts payable after more than one year17€140k€99k▼
Financial debts170/4€140k€99k▼
Credit institutions173€140k€99k▼
Amounts payable within one year42/48€4.61M€3.92M▼
Current portion of amounts payable after more than one year42€47k€42k▼
Financial debts43€50k€50k=
Credit institutions430/8€50k€50k=
Trade debts44€2.96M€2.92M▼
Suppliers440/4€2.96M€2.92M▼
Taxes, remuneration and social security45€309k€371k▲
Taxes450/3€25k€149k▲
Remuneration and social security454/9€284k€222k▼
Other amounts payable47/48€1.25M€540k▼
Accrued charges and deferred income492/3-€179k
Income statement
Code20242025
Operating income70/76A€27.47M€28.23M▲
Turnover70€23.95M€25.89M▲
Other operating income74€3.52M€2.33M▼
Operating charges60/66A€26.39M€27.20M▲
Goods for resale, raw materials and consumables60€23.09M€24.04M▲
Purchases600/8€19.32M€23.75M▲
Change in stocks: decrease (increase)609€3.77M€287k▼
Services and other goods61€1.72M€1.76M▲
Remuneration, social security and pensions62€1.30M€1.16M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€198k€158k▼
Other operating charges640/8€85k€74k▼
Operating profit (loss)9901€1.07M€1.03M▼
Financial income75/76B€32k€10k▼
Recurring financial income75€32k€10k▼
Income from financial fixed assets750-€10k
Income from current assets751€14k-
Other financial income752/9€18k-
Financial charges65/66B€94k€21k▼
Recurring financial charges65€94k€21k▼
Debt charges650€85k€21k▼
Other financial charges652/9€9k-
Profit (loss) for the period before taxes9903€1.01M€1.02M▲
Income taxes67/77€326k€235k▼
Taxes670/3€326k€235k▼
Profit (loss) for the period9904€686k€781k▲
Transfer from tax-exempt reserves789€759k€156k▼
Transfer to tax-exempt reserves689€379k€379k=
Profit (loss) for the period to be appropriated9905€1.07M€557k▼
Appropriation of the result
Profit (loss) to be appropriated9906€1.07M€557k▼
Transfer to equity691/2€1.07M€307k▼
To other reserves6921€1.07M€307k▼
Profit to be distributed694/7-€250k
Return on contributions (dividend)694-€250k
Social balance
Average headcount (FTE)908716.917.3▲