Balance sheet
Code20242025
Assets
Total assets20/58€1.21M€1.23M▲
Fixed assets21/28€584k€607k▲
Tangible fixed assets22/27€584k€607k▲
Land and buildings22€380k€413k▲
Plant, machinery and equipment23€737€505▼
Furniture and vehicles24€0€0=
Other tangible fixed assets26€203k€194k▼
Current assets29/58€627k€622k▼
Stocks and contracts in progress3€272k€269k▼
Stocks30/36€272k€269k▼
Amounts receivable within one year40/41€70k€84k▲
Trade receivables40€70k€84k▲
Other amounts receivable41€0€0=
Cash at bank and in hand54/58€276k€264k▼
Deferred charges and accrued income490/1€9k€4k▼
Equity and liabilities
Total equity and liabilities10/49€1.21M€1.23M▲
Equity10/15€72k€58k▼
Contributions10/11€75k€75k=
Capital10€75k€75k=
Issued capital100€75k€75k=
Uncalled capital101€0€0=
Reserves13€8k€8k=
Non-distributable reserves130/1€8k€8k=
Legal reserve130€8k€8k=
Profit (loss) carried forward14€-11k€-25k▼
Provisions and deferred taxes16€0€0=
Provisions for liabilities and charges160/5€0€0=
Pensions and similar obligations160€0€0=
Amounts payable17/49€1.14M€1.17M▲
Amounts payable after more than one year17€42k€25k▼
Financial debts170/4€40k€24k▼
Other amounts payable178/9€2k€2k=
Amounts payable within one year42/48€1.08M€1.13M▲
Current portion of amounts payable after more than one year42€17k€17k=
Financial debts43€250k€250k=
Credit institutions430/8€250k€250k=
Trade debts44€574k€629k▲
Suppliers440/4€574k€629k▲
Advances received on contracts in progress46€0€0=
Taxes, remuneration and social security45€20k€6k▼
Taxes450/3€9k€6k▼
Remuneration and social security454/9€11k€0▼
Other amounts payable47/48€217k€226k▲
Accrued charges and deferred income492/3€19k€18k▼
Income statement
Code20242025
Non-recurring operating income76A€4k€5k▲
Remuneration, social security and pensions62€12k€18k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€22k€24k▲
Other operating charges640/8€31k€32k▲
Gross operating margin9900€129k€77k▼
Operating profit (loss)9901€64k€3k▼
Financial income75/76B€222€405▲
Recurring financial income75€222€405▲
Financial charges65/66B€47k€17k▼
Recurring financial charges65€47k€17k▼
Profit (loss) for the period before taxes9903€17k€-14k▼
Income taxes67/77€390€513▲
Profit (loss) for the period9904€17k€-14k▼
Profit (loss) for the period to be appropriated9905€17k€-14k▼
Appropriation of the result
Profit (loss) to be appropriated9906€-11k€-25k▼
Profit (loss) brought forward from the previous period14P€-27k€-11k▲
Social balance
Average headcount (FTE)90870.20.4▲