Balance sheet
Code20242025
Assets
Total assets20/58€22.72M€23.92M▲
Fixed assets21/28€6.50M€6.77M▲
Tangible fixed assets22/27€6.37M€6.70M▲
Land and buildings22€152k€147k▼
Plant, machinery and equipment23€99k€152k▲
Furniture and vehicles24€124k€76k▼
Leasing and similar rights25€2.99M€3.49M▲
Other tangible fixed assets26€3.00M€2.84M▼
Financial fixed assets28€132k€72k▼
Other financial fixed assets284/8€132k€72k▼
Amounts receivable and cash guarantees285/8€132k€72k▼
Current assets29/58€16.22M€17.14M▲
Amounts receivable after more than one year29€783k€789k▲
Other amounts receivable291€783k€789k▲
Stocks and contracts in progress3€1.34M€1.07M▼
Stocks30/36€1.34M€1.07M▼
Raw materials and consumables30/31€81k€104k▲
Goods purchased for resale34€298k€205k▼
Property held for sale35€962k€765k▼
Amounts receivable within one year40/41€12.17M€12.98M▲
Trade receivables40€11.64M€11.77M▲
Other amounts receivable41€534k€1.21M▲
Current investments50/53-€42k
Other investments51/53-€42k
Cash at bank and in hand54/58€1.75M€2.09M▲
Deferred charges and accrued income490/1€174k€166k▼
Equity and liabilities
Total equity and liabilities10/49€22.72M€23.92M▲
Equity10/15€6.91M€6.84M▼
Contributions10/11€620k€620k=
Capital10€620k€620k=
Issued capital100€620k€620k=
Reserves13€6.15M€6.09M▼
Non-distributable reserves130/1€62k€62k=
Legal reserve130€62k€62k=
Tax-exempt reserves132€338k€282k▼
Distributable reserves133€5.75M€5.75M=
Investment grants15€141k€126k▼
Provisions and deferred taxes16€446k€645k▲
Provisions for liabilities and charges160/5€334k€551k▲
Other liabilities and charges164/5€334k€551k▲
Deferred taxes168€113k€94k▼
Amounts payable17/49€15.37M€16.44M▲
Amounts payable after more than one year17€6.40M€6.35M▼
Financial debts170/4€4.80M€4.93M▲
Leasing and similar obligations172€2.76M€3.01M▲
Credit institutions173€2.04M€1.92M▼
Trade debts175€1.60M€1.42M▼
Suppliers1750€1.60M€1.42M▼
Amounts payable within one year42/48€8.29M€9.26M▲
Current portion of amounts payable after more than one year42€509k€675k▲
Financial debts43€1.66M€1.02M▼
Credit institutions430/8€1.66M€1.02M▼
Trade debts44€5.25M€4.68M▼
Suppliers440/4€5.25M€4.68M▼
Advances received on contracts in progress46€300k€700k▲
Taxes, remuneration and social security45€574k€706k▲
Taxes450/3€97k€150k▲
Remuneration and social security454/9€477k€557k▲
Other amounts payable47/48€0€1.48M▲
Accrued charges and deferred income492/3€682k€829k▲
Income statement
Code20242025
Operating income70/76A€44.80M€40.79M▼
Turnover70€43.37M€39.89M▼
Change in stocks of work in progress, finished goods and contracts in progress71€700k€0▼
Own construction capitalised72€123k€0▼
Other operating income74€536k€535k▼
Non-recurring operating income76A€74k€360k▲
Operating charges60/66A€43.00M€38.66M▼
Goods for resale, raw materials and consumables60€34.01M€29.74M▼
Purchases600/8€33.64M€29.47M▼
Change in stocks: decrease (increase)609€365k€266k▼
Services and other goods61€2.47M€2.64M▲
Remuneration, social security and pensions62€5.05M€5.09M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€581k€687k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€182k€0▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€334k€217k▼
Other operating charges640/8€383k€281k▼
Non-recurring operating charges66A€0€3k▲
Operating profit (loss)9901€1.80M€2.13M▲
Financial income75/76B€134k€160k▲
Recurring financial income75€134k€160k▲
Income from current assets751€25k€100k▲
Other financial income752/9€109k€60k▼
Financial charges65/66B€284k€327k▲
Recurring financial charges65€284k€264k▼
Debt charges650€228k€210k▼
Other financial charges652/9€56k€54k▼
Non-recurring financial charges66B-€63k
Profit (loss) for the period before taxes9903€1.65M€1.96M▲
Transfer from deferred taxes780€19k€19k▼
Transfer to deferred taxes680€0-
Income taxes67/77€483k€553k▲
Taxes670/3€483k€553k▲
Tax adjustments and reversals of tax provisions77€0€0▲
Profit (loss) for the period9904€1.19M€1.43M▲
Transfer from tax-exempt reserves789€56k€56k▼
Transfer to tax-exempt reserves689€0-
Profit (loss) for the period to be appropriated9905€1.24M€1.48M▲
Appropriation of the result
Profit (loss) to be appropriated9906€1.24M€1.48M▲
Transfer from equity791/2€0-
From reserves792€0-
Transfer to equity691/2€1.24M€363▼
To other reserves6921€1.24M€363▼
Profit to be distributed694/7€0€1.48M▲
Return on contributions (dividend)694€0€1.48M▲
Social balance
Average headcount (FTE)908782.479.2▼