Balance sheet
Code20242025
Assets
Total assets20/58€3.62M€4.02M▲
Fixed assets21/28€1.77M€1.98M▲
Tangible fixed assets22/27€1.77M€1.98M▲
Land and buildings22€1.37M€1.50M▲
Plant, machinery and equipment23€110k€170k▲
Furniture and vehicles24€290k€279k▼
Leasing and similar rights25-€31k
Current assets29/58€1.85M€2.05M▲
Stocks and contracts in progress3€30k€39k▲
Stocks30/36€30k€39k▲
Goods purchased for resale34-€39k
Amounts receivable within one year40/41€1.54M€1.54M▲
Trade receivables40€233k€382k▲
Other amounts receivable41€1.31M€1.16M▼
Cash at bank and in hand54/58€259k€416k▲
Deferred charges and accrued income490/1€23k€51k▲
Equity and liabilities
Total equity and liabilities10/49€3.62M€4.02M▲
Equity10/15€561k€905k▲
Contributions10/11€647k€647k=
Capital10€647k€647k=
Issued capital100€647k€647k=
Reserves13€215k€215k=
Non-distributable reserves130/1€65k€65k=
Legal reserve130€65k€65k=
Tax-exempt reserves132€39k€39k=
Distributable reserves133€111k€111k=
Profit (loss) carried forward14€-300k€-113k▲
Investment grants15-€156k
Amounts payable17/49€3.06M€3.12M▲
Amounts payable after more than one year17€371k€214k▼
Financial debts170/4€371k€214k▼
Leasing and similar obligations172-€35k
Credit institutions173-€179k
Amounts payable within one year42/48€2.58M€2.83M▲
Current portion of amounts payable after more than one year42€203k€188k▼
Financial debts43-€520k
Credit institutions430/8-€520k
Trade debts44€504k€521k▲
Suppliers440/4€504k€521k▲
Advances received on contracts in progress46€179k€233k▲
Taxes, remuneration and social security45€277k€156k▼
Taxes450/3€48k€15k▼
Remuneration and social security454/9€229k€141k▼
Other amounts payable47/48€1.42M€1.21M▼
Accrued charges and deferred income492/3€108k€72k▼
Income statement
Code20242025
Operating income70/76A-€5.33M
Turnover70-€5.32M
Other operating income74-€11k
Non-recurring operating income76A€18k€0▼
Operating charges60/66A-€5.13M
Goods for resale, raw materials and consumables60-€1.20M
Purchases600/8-€1.21M
Change in stocks: decrease (increase)609-€-9k
Services and other goods61-€2.00M
Remuneration, social security and pensions62€1.91M€1.43M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€295k€379k▲
Other operating charges640/8€58k€61k▲
Non-recurring operating charges66A€19k€55k▲
Gross operating margin9900€2.31M-
Operating profit (loss)9901€33k€199k▲
Financial income75/76B€41k€87k▲
Recurring financial income75€41k€87k▲
Income from current assets751-€31k
Other financial income752/9-€56k
Financial charges65/66B€79k€98k▲
Recurring financial charges65€79k€98k▲
Debt charges650-€76k
Other financial charges652/9-€22k
Profit (loss) for the period before taxes9903€-5k€188k▲
Income taxes67/77€342€179▼
Taxes670/3-€179
Profit (loss) for the period9904€-5k€187k▲
Profit (loss) for the period to be appropriated9905€-5k€187k▲
Appropriation of the result
Profit (loss) to be appropriated9906€-300k€-113k▲
Profit (loss) brought forward from the previous period14P€-295k€-300k▼
Social balance
Average headcount (FTE)908737.629.6▼