Balance sheet
Code20242025
Assets
Total assets20/58€22.69M€17.10M▼
Fixed assets21/28€5.58M€4.98M▼
Intangible fixed assets21€166k€75k▼
Tangible fixed assets22/27€5.42M€4.91M▼
Land and buildings22€1.21M€1.13M▼
Plant, machinery and equipment23€3.07M€3.48M▲
Furniture and vehicles24€77k€57k▼
Other tangible fixed assets26€38k€34k▼
Assets under construction and advance payments27€1.02M€213k▼
Financial fixed assets28€199€199=
Other financial fixed assets284/8€199€199=
Amounts receivable and cash guarantees285/8€199€199=
Current assets29/58€17.11M€12.12M▼
Stocks and contracts in progress3€4.76M€4.66M▼
Stocks30/36€4.76M€4.66M▼
Raw materials and consumables30/31€2.63M€2.88M▲
Work in progress32€657k€343k▼
Finished goods33€1.45M€1.40M▼
Goods purchased for resale34€30k€39k▲
Amounts receivable within one year40/41€12.30M€7.44M▼
Trade receivables40€1.77M€2.86M▲
Other amounts receivable41€10.53M€4.58M▼
Cash at bank and in hand54/58€1k€2k▲
Deferred charges and accrued income490/1€53k€11k▼
Equity and liabilities
Total equity and liabilities10/49€22.69M€17.10M▼
Equity10/15€10.08M€9.61M▼
Contributions10/11€5.43M€5.43M=
Capital10€5.35M€5.35M=
Issued capital100€5.35M€5.35M=
Outside capital11€87k€87k=
Share premium1100/10€87k€87k=
Reserves13€2.90M€2.90M=
Non-distributable reserves130/1€308k€308k=
Legal reserve130€297k€297k=
Reserves not available under the articles1311€11k€11k=
Tax-exempt reserves132€81k€81k=
Distributable reserves133€2.51M€2.51M=
Profit (loss) carried forward14€1.75M€1.28M▼
Provisions and deferred taxes16€300k€57k▼
Provisions for liabilities and charges160/5€300k€57k▼
Pensions and similar obligations160€15k€14k▼
Other liabilities and charges164/5€285k€43k▼
Amounts payable17/49€12.31M€7.44M▼
Amounts payable after more than one year17€3.50M€3.50M=
Financial debts170/4€3.50M€3.50M=
Other loans174€3.50M€3.50M=
Amounts payable within one year42/48€8.71M€3.81M▼
Trade debts44€6.23M€1.37M▼
Suppliers440/4€6.23M€1.37M▼
Taxes, remuneration and social security45€2.45M€2.39M▼
Taxes450/3€444k€571k▲
Remuneration and social security454/9€2.00M€1.82M▼
Other amounts payable47/48€33k€46k▲
Accrued charges and deferred income492/3€107k€133k▲
Income statement
Code20242025
Operating income70/76A€38.97M€23.75M▼
Turnover70€31.32M€19.04M▼
Change in stocks of work in progress, finished goods and contracts in progress71€338€-360k▼
Own construction capitalised72€51€176▲
Other operating income74€7.53M€5.06M▼
Non-recurring operating income76A€119k-
Operating charges60/66A€36.63M€23.97M▼
Goods for resale, raw materials and consumables60€14.03M€6.83M▼
Purchases600/8€13.43M€6.99M▼
Change in stocks: decrease (increase)609€604k€-159k▼
Services and other goods61€9.62M€5.16M▼
Remuneration, social security and pensions62€12.17M€11.20M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€1.12M€894k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-117k€-105k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€-367k€-243k▲
Other operating charges640/8€172k€237k▲
Operating profit (loss)9901€2.35M€-220k▼
Financial income75/76B€244k€131k▼
Recurring financial income75€243k€131k▼
Income from current assets751€239k€128k▼
Other financial income752/9€4k€3k▼
Non-recurring financial income76B€1k-
Financial charges65/66B€270k€160k▼
Recurring financial charges65€270k€160k▼
Debt charges650€203k€140k▼
Other financial charges652/9€67k€20k▼
Profit (loss) for the period before taxes9903€2.32M€-249k▼
Income taxes67/77€437k€227k▼
Taxes670/3€437k€256k▼
Tax adjustments and reversals of tax provisions77-€29k
Profit (loss) for the period9904€1.88M€-476k▼
Profit (loss) for the period to be appropriated9905€1.88M€-476k▼
Appropriation of the result
Profit (loss) to be appropriated9906€1.84M€1.28M▼
Profit (loss) brought forward from the previous period14P€-41k€1.75M▲
Transfer to equity691/2€92k-
To the legal reserve6920€92k-
Social balance
Average headcount (FTE)9087130.2120.4▼