Balance sheet
Code20242025
Assets
Total assets20/58€10.14M€10.43M▲
Fixed assets21/28€4.54M€4.60M▲
Intangible fixed assets21€48k€36k▼
Tangible fixed assets22/27€4.49M€4.56M▲
Land and buildings22€117k€263k▲
Plant, machinery and equipment23€1.18M€1.45M▲
Furniture and vehicles24€342k€291k▼
Leasing and similar rights25€2.86M€2.55M▼
Financial fixed assets28€3k€5k▲
Other financial fixed assets284/8€3k€5k▲
Amounts receivable and cash guarantees285/8€3k€5k▲
Current assets29/58€5.60M€5.83M▲
Stocks and contracts in progress3€2.28M€2.27M▼
Stocks30/36€2.28M€2.27M▼
Raw materials and consumables30/31€2.28M€2.27M▼
Amounts receivable within one year40/41€3.05M€3.42M▲
Trade receivables40€2.30M€2.48M▲
Other amounts receivable41€749k€938k▲
Current investments50/53-€15k
Other investments51/53-€15k
Cash at bank and in hand54/58€242k€69k▼
Deferred charges and accrued income490/1€24k€59k▲
Equity and liabilities
Total equity and liabilities10/49€10.14M€10.43M▲
Equity10/15€4.70M€4.36M▼
Contributions10/11€134k€134k=
Capital10€134k€134k=
Issued capital100€134k€134k=
Reserves13€4.57M€4.23M▼
Non-distributable reserves130/1€13k€13k=
Legal reserve130€13k€13k=
Tax-exempt reserves132€1.38M€1.30M▼
Distributable reserves133€3.17M€2.92M▼
Amounts payable17/49€5.44M€6.07M▲
Amounts payable after more than one year17€2.38M€2.02M▼
Financial debts170/4€2.38M€2.02M▼
Leasing and similar obligations172€2.03M€1.56M▼
Credit institutions173€356k€455k▲
Amounts payable within one year42/48€3.06M€3.96M▲
Current portion of amounts payable after more than one year42€920k€730k▼
Financial debts43€590k€1.23M▲
Credit institutions430/8€590k€1.23M▲
Trade debts44€1.08M€835k▼
Suppliers440/4€1.08M€835k▼
Taxes, remuneration and social security45€398k€480k▲
Taxes450/3€147k€195k▲
Remuneration and social security454/9€251k€285k▲
Other amounts payable47/48€67k€689k▲
Accrued charges and deferred income492/3-€90k
Income statement
Code20242025
Operating income70/76A€15.02M€16.64M▲
Turnover70€14.90M€16.52M▲
Other operating income74€89k€121k▲
Non-recurring operating income76A€29k€905▼
Operating charges60/66A€13.20M€15.31M▲
Goods for resale, raw materials and consumables60€7.85M€9.10M▲
Purchases600/8€8.34M€9.09M▲
Change in stocks: decrease (increase)609€-488k€17k▲
Services and other goods61€1.82M€2.30M▲
Remuneration, social security and pensions62€2.24M€2.65M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€1.26M€1.25M▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€6k€-2k▼
Other operating charges640/8€26k€12k▼
Operating profit (loss)9901€1.82M€1.33M▼
Financial income75/76B€113k€123k▲
Recurring financial income75€113k€123k▲
Other financial income752/9€113k€123k▲
Financial charges65/66B€283k€238k▼
Recurring financial charges65€276k€238k▼
Debt charges650€246k€206k▼
Other financial charges652/9€30k€32k▲
Non-recurring financial charges66B€7k-
Profit (loss) for the period before taxes9903€1.65M€1.21M▼
Income taxes67/77€411k€354k▼
Taxes670/3€411k€354k▼
Profit (loss) for the period9904€1.24M€861k▼
Transfer from tax-exempt reserves789-€84k
Transfer to tax-exempt reserves689€547k-
Profit (loss) for the period to be appropriated9905€693k€945k▲
Appropriation of the result
Profit (loss) to be appropriated9906€693k€945k▲
Transfer from equity791/2-€1.20M
From reserves792-€1.20M
Transfer to equity691/2€693k€945k▲
To other reserves6921€693k€945k▲
Profit to be distributed694/7-€1.20M
Return on contributions (dividend)694-€1.20M
Social balance
Average headcount (FTE)908739.543.9▲