Balance sheet
Code20242025
Assets
Total assets20/58€12.90M€13.10M▲
Fixed assets21/28€7.72M€7.16M▼
Intangible fixed assets21€525k€669k▲
Tangible fixed assets22/27€7.19M€6.50M▼
Land and buildings22€5.05M€4.64M▼
Plant, machinery and equipment23€1.85M€1.60M▼
Furniture and vehicles24€21k€37k▲
Leasing and similar rights25€272k€223k▼
Current assets29/58€5.18M€5.93M▲
Amounts receivable after more than one year29€323k€323k=
Other amounts receivable291€323k€323k=
Stocks and contracts in progress3€2.48M€2.64M▲
Stocks30/36€2.48M€2.64M▲
Raw materials and consumables30/31€1.28M€1.31M▲
Work in progress32€197k€352k▲
Finished goods33€993k€973k▼
Amounts receivable within one year40/41€2.27M€2.85M▲
Trade receivables40€1.76M€2.54M▲
Other amounts receivable41€513k€313k▼
Cash at bank and in hand54/58€8k€15k▲
Deferred charges and accrued income490/1€108k€105k▼
Equity and liabilities
Total equity and liabilities10/49€12.90M€13.10M▲
Equity10/15€1.89M€1.76M▼
Contributions10/11€3.70M€3.70M=
Revaluation surpluses12€63k€63k=
Profit (loss) carried forward14€-2.98M€-2.95M▲
Investment grants15€1.11M€946k▼
Amounts payable17/49€11.01M€11.33M▲
Amounts payable after more than one year17€6.07M€6.06M▼
Financial debts170/4€6.07M€6.06M▼
Subordinated loans170€1.17M€1.25M▲
Leasing and similar obligations172€162k€112k▼
Credit institutions173€4.60M€4.61M▲
Other loans174€146k€85k▼
Amounts payable within one year42/48€4.92M€5.26M▲
Current portion of amounts payable after more than one year42€677k€628k▼
Financial debts43€1.53M€1.51M▼
Credit institutions430/8€1.53M€1.51M▼
Trade debts44€2.03M€2.43M▲
Suppliers440/4€2.03M€2.43M▲
Taxes, remuneration and social security45€583k€651k▲
Taxes450/3€26k€73k▲
Remuneration and social security454/9€557k€577k▲
Other amounts payable47/48€94k€51k▼
Accrued charges and deferred income492/3€21k€7k▼
Income statement
Code20242025
Operating income70/76A€15.45M€15.55M▲
Turnover70€15.01M€14.94M▼
Change in stocks of work in progress, finished goods and contracts in progress71€7k€135k▲
Own construction capitalised72€259k€281k▲
Other operating income74€170k€141k▼
Non-recurring operating income76A€6k€56k▲
Operating charges60/66A€15.10M€15.33M▲
Goods for resale, raw materials and consumables60€6.94M€7.09M▲
Purchases600/8€6.95M€7.12M▲
Change in stocks: decrease (increase)609€-10k€-28k▼
Services and other goods61€3.07M€2.71M▼
Remuneration, social security and pensions62€4.13M€4.51M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€906k€952k▲
Other operating charges640/8€39k€68k▲
Non-recurring operating charges66A€14k-
Operating profit (loss)9901€354k€217k▼
Financial income75/76B€158k€161k▲
Recurring financial income75€158k€161k▲
Other financial income752/9€158k€161k▲
Financial charges65/66B€406k€348k▼
Recurring financial charges65€406k€348k▼
Debt charges650€392k€335k▼
Other financial charges652/9€14k€13k▼
Profit (loss) for the period before taxes9903€107k€30k▼
Income taxes67/77€756€758▲
Taxes670/3€756€758▲
Profit (loss) for the period9904€106k€30k▼
Profit (loss) for the period to be appropriated9905€106k€30k▼
Appropriation of the result
Profit (loss) to be appropriated9906€-2.98M€-2.95M▲
Profit (loss) brought forward from the previous period14P€-3.08M€-2.98M▲
Social balance
Average headcount (FTE)908774.678.1▲