Balance sheet
Code20232024
Assets
Total assets20/58€18.48M€16.93M▼
Fixed assets21/28€1.12M€959k▼
Tangible fixed assets22/27€1.12M€959k▼
Land and buildings22€982k€890k▼
Plant, machinery and equipment23€14k€15k▲
Furniture and vehicles24€41k€13k▼
Other tangible fixed assets26€31k€22k▼
Assets under construction and advance payments27€52k€20k▼
Current assets29/58€17.36M€15.97M▼
Stocks and contracts in progress3€72k€62k▼
Stocks30/36€72k€62k▼
Raw materials and consumables30/31€72k€62k▼
Amounts receivable within one year40/41€9.07M€8.63M▼
Trade receivables40€8.83M€7.93M▼
Other amounts receivable41€240k€702k▲
Cash at bank and in hand54/58€8.20M€7.22M▼
Deferred charges and accrued income490/1€20k€58k▲
Equity and liabilities
Total equity and liabilities10/49€18.48M€16.93M▼
Equity10/15€3.90M€3.14M▼
Contributions10/11€372k€372k=
Capital10€372k€372k=
Issued capital100€372k€372k=
Reserves13€1.06M€1.06M=
Non-distributable reserves130/1€43k€43k=
Legal reserve130€37k€37k=
Reserves not available under the articles1311€6k€6k=
Tax-exempt reserves132€75k€75k=
Distributable reserves133€946k€946k=
Profit (loss) carried forward14€2.46M€1.70M▼
Provisions and deferred taxes16€961k€1.62M▲
Provisions for liabilities and charges160/5€961k€1.62M▲
Major repairs and maintenance162€961k€948k▼
Other liabilities and charges164/5-€675k
Amounts payable17/49€13.62M€12.17M▼
Amounts payable within one year42/48€13.62M€12.17M▼
Trade debts44€5.75M€6.41M▲
Suppliers440/4€5.75M€6.41M▲
Advances received on contracts in progress46€30k€5k▼
Taxes, remuneration and social security45€3.47M€2.60M▼
Taxes450/3€1.81M€1.04M▼
Remuneration and social security454/9€1.67M€1.56M▼
Other amounts payable47/48€4.36M€3.16M▼
Income statement
Code20232024
Operating income70/76A€59.53M€60.71M▲
Turnover70€59.39M€58.12M▼
Other operating income74€139k€2.59M▲
Operating charges60/66A€52.72M€56.94M▲
Goods for resale, raw materials and consumables60€41.36M€43.30M▲
Purchases600/8€41.33M€43.29M▲
Change in stocks: decrease (increase)609€24k€18k▼
Services and other goods61€2.63M€3.34M▲
Remuneration, social security and pensions62€8.53M€9.14M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€125k€160k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-64k€140k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€24k€662k▲
Other operating charges640/8€127k€72k▼
Non-recurring operating charges66A€2k€126k▲
Operating profit (loss)9901€6.80M€3.77M▼
Financial income75/76B€411k€420k▲
Recurring financial income75€411k€420k▲
Other financial income752/9€411k€420k▲
Financial charges65/66B€1.19M€1.04M▼
Recurring financial charges65€1.19M€1.04M▼
Debt charges650€9k€8k▼
Other financial charges652/9€1.18M€1.03M▼
Profit (loss) for the period before taxes9903€6.03M€3.15M▼
Income taxes67/77€1.60M€913k▼
Taxes670/3€1.60M€920k▼
Tax adjustments and reversals of tax provisions77-€7k
Profit (loss) for the period9904€4.43M€2.24M▼
Profit (loss) for the period to be appropriated9905€4.43M€2.24M▼
Appropriation of the result
Profit (loss) to be appropriated9906€6.76M€4.70M▼
Profit (loss) brought forward from the previous period14P€2.33M€2.46M▲
Profit to be distributed694/7€4.29M€3.00M▼
Return on contributions (dividend)694€4.20M€3.00M▼
Employees696€94k€0▼
Social balance
Average headcount (FTE)908771.876.6▲