Balance sheet
Code20242025
Assets
Total assets20/58€29.74M€28.79M▼
Fixed assets21/28€11.72M€11.10M▼
Intangible fixed assets21€11k€11k=
Tangible fixed assets22/27€4.53M€4.09M▼
Land and buildings22€1.63M€1.57M▼
Other tangible fixed assets26€2.90M€2.52M▼
Financial fixed assets28€7.17M€6.99M▼
Affiliated companies280/1€7.17M€6.99M▼
Participating interests280€6.46M€6.46M=
Amounts receivable281€712k€529k▼
Current assets29/58€18.02M€17.70M▼
Amounts receivable after more than one year29€31k-
Other amounts receivable291€31k-
Stocks and contracts in progress3€3.87M€3.45M▼
Stocks30/36€3.87M€3.45M▼
Work in progress32€156k€87k▼
Goods purchased for resale34€3.72M€3.36M▼
Amounts receivable within one year40/41€5.76M€6.03M▲
Trade receivables40€3.11M€3.01M▼
Other amounts receivable41€2.64M€3.01M▲
Current investments50/53€8.03M€8.03M=
Own shares50€8.03M€8.03M=
Cash at bank and in hand54/58€145k€114k▼
Deferred charges and accrued income490/1€185k€83k▼
Equity and liabilities
Total equity and liabilities10/49€29.74M€28.79M▼
Equity10/15€20.66M€20.74M▲
Contributions10/11€19k€19k=
Capital10€19k€19k=
Issued capital100€19k€19k=
Reserves13€8.15M€8.15M=
Non-distributable reserves130/1€8.03M€8.15M▲
Legal reserve130-€123k
Own shares acquired1312€8.03M€8.03M=
Distributable reserves133€123k-
Profit (loss) carried forward14€12.49M€12.57M▲
Amounts payable17/49€9.08M€8.06M▼
Amounts payable after more than one year17€1.72M€1.49M▼
Financial debts170/4€1.72M€1.49M▼
Credit institutions173€1.55M€1.37M▼
Other loans174€173k€121k▼
Amounts payable within one year42/48€7.30M€6.52M▼
Financial debts43€1.18M€1.13M▼
Credit institutions430/8€1.08M€1.08M=
Other loans439€97k€50k▼
Trade debts44€1.07M€956k▼
Suppliers440/4€1.07M€956k▼
Taxes, remuneration and social security45€33k€4k▼
Taxes450/3€32k€3k▼
Remuneration and social security454/9€1k€1k▼
Other amounts payable47/48€5.02M€4.43M▼
Accrued charges and deferred income492/3€57k€55k▼
Income statement
Code20242025
Operating income70/76A€6.37M€7.22M▲
Turnover70€3.95M€5.20M▲
Change in stocks of work in progress, finished goods and contracts in progress71€1.13M€1.07M▼
Other operating income74€1.29M€948k▼
Operating charges60/66A€5.91M€7.17M▲
Goods for resale, raw materials and consumables60€995k€2.04M▲
Purchases600/8€868k€707k▼
Change in stocks: decrease (increase)609€127k€1.33M▲
Services and other goods61€4.06M€4.48M▲
Remuneration, social security and pensions62€16k€15k▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€628k€326k▼
Other operating charges640/8€216k€301k▲
Non-recurring operating charges66A-€1k
Operating profit (loss)9901€458k€48k▼
Financial income75/76B€130k€225k▲
Recurring financial income75€83k€49k▼
Income from current assets751€81k€45k▼
Other financial income752/9€2k€5k▲
Non-recurring financial income76B€47k€176k▲
Financial charges65/66B€120k€196k▲
Recurring financial charges65€120k€196k▲
Debt charges650€104k€187k▲
Other financial charges652/9€15k€8k▼
Profit (loss) for the period before taxes9903€469k€77k▼
Income taxes67/77-€4k
Taxes670/3-€4k
Profit (loss) for the period9904€469k€74k▼
Profit (loss) for the period to be appropriated9905€469k€74k▼
Appropriation of the result
Profit (loss) to be appropriated9906€12.49M€12.57M▲
Profit (loss) brought forward from the previous period14P€12.03M€12.49M▲
Social balance
Average headcount (FTE)90870.50.5=