Balance sheet
Code20242025
Assets
Total assets20/58€10.21M€10.42M▲
Fixed assets21/28€3.56M€4.49M▲
Tangible fixed assets22/27€2.94M€3.87M▲
Land and buildings22€2.55M€3.42M▲
Plant, machinery and equipment23€336k€372k▲
Furniture and vehicles24€51k€75k▲
Financial fixed assets28€621k€621k=
Affiliated companies280/1€611k€611k=
Participating interests280€611k€611k=
Other financial fixed assets284/8€11k€11k=
Amounts receivable and cash guarantees285/8€11k€11k=
Current assets29/58€6.64M€5.93M▼
Stocks and contracts in progress3€1.71M€1.38M▼
Stocks30/36€1.71M€1.38M▼
Raw materials and consumables30/31€993k€1.00M▲
Finished goods33€715k€376k▼
Amounts receivable within one year40/41€2.40M€2.67M▲
Trade receivables40€2.30M€2.58M▲
Other amounts receivable41€98k€98k▼
Current investments50/53€1.50M€881k▼
Other investments51/53€1.50M€881k▼
Cash at bank and in hand54/58€998k€955k▼
Deferred charges and accrued income490/1€40k€42k▲
Equity and liabilities
Total equity and liabilities10/49€10.21M€10.42M▲
Equity10/15€9.14M€9.23M▲
Contributions10/11€348k€348k=
Capital10€348k€348k=
Issued capital100€348k€348k=
Reserves13€326k€326k=
Non-distributable reserves130/1€35k€35k=
Legal reserve130€35k€35k=
Tax-exempt reserves132€89k€89k=
Distributable reserves133€202k€202k=
Profit (loss) carried forward14€8.30M€8.41M▲
Investment grants15€174k€151k▼
Provisions and deferred taxes16€5k€5k=
Provisions for liabilities and charges160/5€5k€5k=
Other liabilities and charges164/5€5k€5k=
Amounts payable17/49€1.06M€1.18M▲
Amounts payable within one year42/48€1.06M€1.18M▲
Trade debts44€495k€587k▲
Suppliers440/4€495k€587k▲
Taxes, remuneration and social security45€280k€330k▲
Taxes450/3€48k€67k▲
Remuneration and social security454/9€232k€263k▲
Other amounts payable47/48€281k€266k▼
Income statement
Code20242025
Operating income70/76A€12.60M€10.46M▼
Turnover70€12.17M€10.65M▼
Change in stocks of work in progress, finished goods and contracts in progress71€255k€-340k▼
Other operating income74€144k€139k▼
Non-recurring operating income76A€30k€15k▼
Operating charges60/66A€11.27M€9.88M▼
Goods for resale, raw materials and consumables60€7.12M€5.96M▼
Purchases600/8€7.04M€5.97M▼
Change in stocks: decrease (increase)609€80k€-9k▼
Services and other goods61€1.36M€1.34M▼
Remuneration, social security and pensions62€2.37M€2.16M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€378k€401k▲
Other operating charges640/8€44k€11k▼
Non-recurring operating charges66A€30€79▲
Operating profit (loss)9901€1.33M€580k▼
Financial income75/76B€139k€77k▼
Recurring financial income75€139k€77k▼
Income from current assets751€87k€45k▼
Other financial income752/9€51k€32k▼
Financial charges65/66B€5k€180k▲
Recurring financial charges65€5k€180k▲
Debt charges650-€18
Other financial charges652/9€5k€180k▲
Profit (loss) for the period before taxes9903€1.46M€478k▼
Income taxes67/77€371k€125k▼
Taxes670/3€371k€125k▼
Profit (loss) for the period9904€1.09M€352k▼
Profit (loss) for the period to be appropriated9905€1.09M€352k▼
Appropriation of the result
Profit (loss) to be appropriated9906€8.54M€8.65M▲
Profit (loss) brought forward from the previous period14P€7.45M€8.30M▲
Profit to be distributed694/7€244k€244k=
Return on contributions (dividend)694€244k€244k=
Social balance
Average headcount (FTE)908737.037.0=