Balance sheet
Code20242025
Assets
Total assets20/58€20.40M€18.32M▼
Fixed assets21/28€400k€455k▲
Tangible fixed assets22/27€383k€439k▲
Plant, machinery and equipment23€117k€432k▲
Furniture and vehicles24€5k€3k▼
Other tangible fixed assets26€5k€4k▼
Assets under construction and advance payments27€256k€0▼
Financial fixed assets28€16k€16k=
Other financial fixed assets284/8€16k€16k=
Amounts receivable and cash guarantees285/8€16k€16k=
Current assets29/58€20.00M€17.86M▼
Amounts receivable after more than one year29€3.90M€3.90M=
Other amounts receivable291€3.90M€3.90M=
Stocks and contracts in progress3€1.78M€1.53M▼
Stocks30/36€1.78M€1.53M▼
Raw materials and consumables30/31€252k€220k▼
Finished goods33€604k€298k▼
Goods purchased for resale34€920k€1.01M▲
Amounts receivable within one year40/41€5.63M€8.07M▲
Trade receivables40€4.82M€7.60M▲
Other amounts receivable41€812k€471k▼
Cash at bank and in hand54/58€8.68M€4.35M▼
Deferred charges and accrued income490/1€16k€6k▼
Equity and liabilities
Total equity and liabilities10/49€20.40M€18.32M▼
Equity10/15€14.72M€15.75M▲
Contributions10/11€258k€258k=
Capital10€258k€258k=
Issued capital100€258k€258k=
Reserves13€1.18M€1.18M=
Non-distributable reserves130/1€26k€26k=
Legal reserve130€26k€26k=
Tax-exempt reserves132€1.15M€1.15M=
Profit (loss) carried forward14€13.29M€14.31M▲
Amounts payable17/49€5.67M€2.57M▼
Amounts payable after more than one year17€2.66M€0▼
Financial debts170/4€2.66M€0▼
Other loans174€2.66M€0▼
Amounts payable within one year42/48€2.99M€2.55M▼
Trade debts44€2.68M€2.45M▼
Suppliers440/4€2.68M€2.45M▼
Advances received on contracts in progress46€0-
Taxes, remuneration and social security45€304k€98k▼
Taxes450/3€186k€0▼
Remuneration and social security454/9€118k€98k▼
Other amounts payable47/48€4k€0▼
Accrued charges and deferred income492/3€24k€17k▼
Income statement
Code20242025
Operating income70/76A€17.71M€22.20M▲
Turnover70€17.72M€22.51M▲
Change in stocks of work in progress, finished goods and contracts in progress71€-11k€-306k▼
Other operating income74€9k€547▼
Non-recurring operating income76A-€3k
Operating charges60/66A€16.52M€21.11M▲
Goods for resale, raw materials and consumables60€13.70M€17.67M▲
Purchases600/8€12.97M€17.88M▲
Change in stocks: decrease (increase)609€724k€-212k▼
Services and other goods61€2.11M€2.39M▲
Remuneration, social security and pensions62€751k€757k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€132k€124k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-185k€152k▲
Other operating charges640/8€16k€17k▲
Non-recurring operating charges66A€0-
Operating profit (loss)9901€1.20M€1.09M▼
Financial income75/76B€360k€504k▲
Recurring financial income75€360k€504k▲
Income from current assets751€360k€194k▼
Other financial income752/9€0€310k▲
Financial charges65/66B€445k€178k▼
Recurring financial charges65€445k€178k▼
Debt charges650€176k€63k▼
Other financial charges652/9€269k€115k▼
Profit (loss) for the period before taxes9903€1.11M€1.42M▲
Income taxes67/77€236k€396k▲
Taxes670/3€236k€397k▲
Tax adjustments and reversals of tax provisions77€0€705▲
Profit (loss) for the period9904€874k€1.02M▲
Profit (loss) for the period to be appropriated9905€874k€1.02M▲
Appropriation of the result
Profit (loss) to be appropriated9906€13.29M€14.31M▲
Profit (loss) brought forward from the previous period14P€12.42M€13.29M▲
Social balance
Average headcount (FTE)90876.06.0=