Balance sheet
Code20242025
Assets
Total assets20/58€74.30M€72.78M▼
Fixed assets21/28€22.10M€21.04M▼
Tangible fixed assets22/27€22.10M€21.01M▼
Land and buildings22€11.76M€10.85M▼
Plant, machinery and equipment23€10.26M€10.09M▼
Furniture and vehicles24€82k€75k▼
Financial fixed assets28€458€26k▲
Other financial fixed assets284/8€458€26k▲
Amounts receivable and cash guarantees285/8€458€26k▲
Current assets29/58€52.20M€51.75M▼
Stocks and contracts in progress3€12.86M€13.71M▲
Stocks30/36€12.86M€13.71M▲
Raw materials and consumables30/31€22k€32k▲
Finished goods33€12.83M€13.68M▲
Amounts receivable within one year40/41€37.11M€37.65M▲
Trade receivables40€33.46M€26.85M▼
Other amounts receivable41€3.64M€10.79M▲
Cash at bank and in hand54/58€2.18M€293k▼
Deferred charges and accrued income490/1€61k€97k▲
Equity and liabilities
Total equity and liabilities10/49€74.30M€72.78M▼
Equity10/15€22.77M€22.88M▲
Contributions10/11€2.23M€2.23M=
Capital10€2.23M€2.23M=
Issued capital100€2.23M€2.23M=
Reserves13€20.54M€20.65M▲
Non-distributable reserves130/1€223k€223k=
Legal reserve130€223k€223k=
Tax-exempt reserves132€11.09M€10.28M▼
Distributable reserves133€9.22M€10.14M▲
Provisions and deferred taxes16€3.09M€2.83M▼
Provisions for liabilities and charges160/5€21k€33k▲
Other liabilities and charges164/5€21k€33k▲
Deferred taxes168€3.07M€2.80M▼
Amounts payable17/49€48.44M€47.07M▼
Amounts payable within one year42/48€48.04M€47.07M▼
Trade debts44€47.72M€46.91M▼
Suppliers440/4€47.72M€46.91M▼
Taxes, remuneration and social security45€321k€154k▼
Taxes450/3€277k€14k▼
Remuneration and social security454/9€44k€140k▲
Accrued charges and deferred income492/3€400k-
Income statement
Code20242025
Operating income70/76A€117.49M€92.20M▼
Turnover70€107.68M€91.31M▼
Change in stocks of work in progress, finished goods and contracts in progress71€789k€844k▲
Other operating income74€14k€45k▲
Non-recurring operating income76A€9.00M-
Operating charges60/66A€107.71M€92.71M▼
Goods for resale, raw materials and consumables60€97.48M€81.61M▼
Purchases600/8€97.50M€81.62M▼
Change in stocks: decrease (increase)609€-22k€-10k▲
Services and other goods61€7.98M€7.89M▼
Remuneration, social security and pensions62€162k€538k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€2.07M€2.38M▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€8k€12k▲
Other operating charges640/8€22k€85k▲
Non-recurring operating charges66A-€179k
Operating profit (loss)9901€9.77M€-506k▼
Financial income75/76B€341k€711k▲
Recurring financial income75€341k€690k▲
Income from current assets751€207k€251k▲
Other financial income752/9€133k€439k▲
Non-recurring financial income76B€337€22k▲
Financial charges65/66B€548k€49k▼
Recurring financial charges65€546k€48k▼
Debt charges650€101€241▲
Other financial charges652/9€546k€48k▼
Non-recurring financial charges66B€2k€125▼
Profit (loss) for the period before taxes9903€9.57M€157k▼
Transfer from deferred taxes780€246k€270k▲
Transfer to deferred taxes680€1.28M-
Income taxes67/77€1.28M€313k▼
Taxes670/3€1.28M€313k▼
Profit (loss) for the period9904€7.25M€114k▼
Transfer from tax-exempt reserves789€739k€811k▲
Transfer to tax-exempt reserves689€3.85M-
Profit (loss) for the period to be appropriated9905€4.13M€925k▼
Appropriation of the result
Profit (loss) to be appropriated9906€4.13M€925k▼
Transfer from equity791/2€8.00M-
From reserves792€8.00M-
Transfer to equity691/2€4.13M€925k▼
To other reserves6921€4.13M€925k▼
Profit to be distributed694/7€8.00M-
Return on contributions (dividend)694€8.00M-
Social balance
Average headcount (FTE)90871.37.7▲