Balance sheet
Code20242025
Assets
Total assets20/58€2.35M€2.38M▲
Fixed assets21/28€1.15M€932k▼
Tangible fixed assets22/27€1.15M€932k▼
Plant, machinery and equipment23€182k€82k▼
Furniture and vehicles24€33k€30k▼
Leasing and similar rights25€939k€676k▼
Other tangible fixed assets26-€145k
Financial fixed assets28€1€0▼
Affiliated companies280/1€1€0▼
Participating interests280€1€0▼
Current assets29/58€1.19M€1.45M▲
Stocks and contracts in progress3€320k€262k▼
Stocks30/36€261k€247k▼
Raw materials and consumables30/31€261k€247k▼
Contracts in progress37€59k€16k▼
Amounts receivable within one year40/41€829k€1.17M▲
Trade receivables40€803k€566k▼
Other amounts receivable41€26k€605k▲
Current investments50/53€5k€0▼
Own shares50€5k€0▼
Cash at bank and in hand54/58€18k€5k▼
Deferred charges and accrued income490/1€20k€13k▼
Equity and liabilities
Total equity and liabilities10/49€2.35M€2.38M▲
Equity10/15€-832k€78k▲
Contributions10/11€221k€221k=
Capital10€221k€221k=
Issued capital100€221k€221k=
Reserves13€142k€142k=
Non-distributable reserves130/1€30k€25k▼
Legal reserve130€25k€25k=
Own shares acquired1312€5k€0▼
Distributable reserves133€112k€117k▲
Profit (loss) carried forward14€-1.20M€-285k▲
Investment grants15€0-
Provisions and deferred taxes16€0-
Deferred taxes168€0-
Amounts payable17/49€3.18M€2.31M▼
Amounts payable after more than one year17€702k€434k▼
Financial debts170/4€702k€434k▼
Leasing and similar obligations172€702k€434k▼
Amounts payable within one year42/48€2.48M€1.87M▼
Current portion of amounts payable after more than one year42€258k€267k▲
Financial debts43€0-
Credit institutions430/8€0-
Trade debts44€741k€399k▼
Suppliers440/4€741k€399k▼
Taxes, remuneration and social security45€699k€1.20M▲
Taxes450/3€217k€553k▲
Remuneration and social security454/9€482k€651k▲
Other amounts payable47/48€779k€0▼
Accrued charges and deferred income492/3€0-
Income statement
Code20242025
Operating income70/76A€5.40M€8.44M▲
Turnover70€4.90M€5.66M▲
Change in stocks of work in progress, finished goods and contracts in progress71€47k€-43k▼
Other operating income74€431k€2.81M▲
Non-recurring operating income76A€19k€7k▼
Operating charges60/66A€5.93M€7.44M▲
Goods for resale, raw materials and consumables60€651k€584k▼
Purchases600/8€548k€569k▲
Change in stocks: decrease (increase)609€103k€15k▼
Services and other goods61€1.46M€2.06M▲
Remuneration, social security and pensions62€3.53M€3.64M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€292k€334k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€0-
Other operating charges640/8€5k€7k▲
Non-recurring operating charges66A€0€822k▲
Operating profit (loss)9901€-536k€994k▲
Financial income75/76B€408k€223k▼
Recurring financial income75€36k€3k▼
Income from current assets751€857€0▼
Other financial income752/9€35k€3k▼
Non-recurring financial income76B€372k€220k▼
Financial charges65/66B€1.07M€304k▼
Recurring financial charges65€693k€84k▼
Debt charges650€72k€57k▼
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651€612k€-673k▼
Other financial charges652/9€8k€700k▲
Non-recurring financial charges66B€381k€220k▼
Profit (loss) for the period before taxes9903€-1.20M€913k▲
Transfer from deferred taxes780€8k€0▼
Income taxes67/77€733€2k▲
Taxes670/3€733€2k▲
Tax adjustments and reversals of tax provisions77€0-
Profit (loss) for the period9904€-1.20M€910k▲
Profit (loss) for the period to be appropriated9905€-1.20M€910k▲
Appropriation of the result
Profit (loss) to be appropriated9906€-1.20M€-285k▲
Profit (loss) brought forward from the previous period14P€0€-1.20M▼
Transfer from equity791/2€0-
From reserves792€0-
Social balance
Average headcount (FTE)908766.773.4▲