Balance sheet
Code20242025
Assets
Total assets20/58€8.86M€9.41M▲
Fixed assets21/28€757k€704k▼
Intangible fixed assets21€32k€27k▼
Tangible fixed assets22/27€717k€671k▼
Land and buildings22€610k€588k▼
Plant, machinery and equipment23€85k€65k▼
Furniture and vehicles24€23k€18k▼
Financial fixed assets28€8k€7k▼
Other financial fixed assets284/8€8k€7k▼
Amounts receivable and cash guarantees285/8€8k€7k▼
Current assets29/58€8.10M€8.71M▲
Stocks and contracts in progress3€2.30M€807k▼
Stocks30/36€421k€411k▼
Goods purchased for resale34€421k€411k▼
Contracts in progress37€1.87M€396k▼
Amounts receivable within one year40/41€5.05M€6.50M▲
Trade receivables40€4.86M€6.41M▲
Other amounts receivable41€185k€87k▼
Cash at bank and in hand54/58€753k€1.37M▲
Deferred charges and accrued income490/1€3k€34k▲
Equity and liabilities
Total equity and liabilities10/49€8.86M€9.41M▲
Equity10/15€5.07M€5.61M▲
Contributions10/11€416k€416k=
Capital10€416k€416k=
Issued capital100€426k€426k=
Uncalled capital101€10k€10k=
Reserves13€466k€466k=
Non-distributable reserves130/1€43k€43k=
Legal reserve130€43k€43k=
Distributable reserves133€423k€423k=
Profit (loss) carried forward14€4.19M€4.72M▲
Amounts payable17/49€3.79M€3.81M▲
Amounts payable after more than one year17€0€0=
Financial debts170/4€0€0=
Credit institutions173€0€0=
Amounts payable within one year42/48€3.79M€3.81M▲
Current portion of amounts payable after more than one year42€25k€0▼
Financial debts43€400k€0▼
Credit institutions430/8€400k€0▼
Trade debts44€1.34M€2.21M▲
Suppliers440/4€1.34M€2.21M▲
Advances received on contracts in progress46€1.03M€375k▼
Taxes, remuneration and social security45€731k€873k▲
Taxes450/3€8k€88k▲
Remuneration and social security454/9€723k€786k▲
Other amounts payable47/48€262k€342k▲
Income statement
Code20242025
Operating income70/76A€9.35M€10.51M▲
Turnover70€3.96M€10.90M▲
Change in stocks of work in progress, finished goods and contracts in progress71€4.84M€-412k▼
Other operating income74€30k€22k▼
Non-recurring operating income76A€520k€0▼
Operating charges60/66A€8.89M€9.18M▲
Goods for resale, raw materials and consumables60€4.85M€3.74M▼
Purchases600/8€4.90M€3.74M▼
Change in stocks: decrease (increase)609€-52k€7k▲
Services and other goods61€2.28M€3.50M▲
Remuneration, social security and pensions62€1.57M€1.80M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€62k€61k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€70k€0▼
Other operating charges640/8€55k€73k▲
Operating profit (loss)9901€456k€1.33M▲
Financial income75/76B€15k€9k▼
Recurring financial income75€15k€9k▼
Other financial income752/9€15k€9k▼
Financial charges65/66B€151k€129k▼
Recurring financial charges65€151k€129k▼
Debt charges650€3k€5k▲
Other financial charges652/9€147k€124k▼
Profit (loss) for the period before taxes9903€321k€1.21M▲
Income taxes67/77€151€329k▲
Taxes670/3€151€329k▲
Profit (loss) for the period9904€321k€884k▲
Profit (loss) for the period to be appropriated9905€321k€884k▲
Appropriation of the result
Profit (loss) to be appropriated9906€4.39M€5.07M▲
Profit (loss) brought forward from the previous period14P€4.07M€4.19M▲
Profit to be distributed694/7€200k€350k▲
Return on contributions (dividend)694€200k€350k▲
Social balance
Average headcount (FTE)908714.014.0=