Balance sheet
Code20242025
Assets
Total assets20/58€12.33M€11.22M▼
Fixed assets21/28€7.78M€7.11M▼
Intangible fixed assets21€770k€647k▼
Tangible fixed assets22/27€7.00M€6.46M▼
Land and buildings22€2.82M€2.52M▼
Plant, machinery and equipment23€457k€399k▼
Furniture and vehicles24€194k€129k▼
Leasing and similar rights25€631k€686k▲
Other tangible fixed assets26€2.90M€2.73M▼
Financial fixed assets28€3k€3k=
Other financial fixed assets284/8€3k€3k=
Amounts receivable and cash guarantees285/8€3k€3k=
Current assets29/58€4.56M€4.10M▼
Amounts receivable after more than one year29€10k€14k▲
Other amounts receivable291€10k€14k▲
Stocks and contracts in progress3€380k€373k▼
Stocks30/36€380k€373k▼
Goods purchased for resale34€380k€373k▼
Amounts receivable within one year40/41€2.93M€2.45M▼
Trade receivables40€2.93M€2.45M▼
Other amounts receivable41€1k€1k▲
Cash at bank and in hand54/58€1.06M€1.04M▼
Deferred charges and accrued income490/1€174k€223k▲
Equity and liabilities
Total equity and liabilities10/49€12.33M€11.22M▼
Equity10/15€2.41M€2.42M▲
Contributions10/11€998k€998k=
Capital10€998k€998k=
Issued capital100€998k€998k=
Reserves13€100k€100k=
Non-distributable reserves130/1€100k€100k=
Legal reserve130€100k€100k=
Profit (loss) carried forward14€1.28M€1.29M▲
Investment grants15€33k€28k▼
Provisions and deferred taxes16€211k€206k▼
Provisions for liabilities and charges160/5€211k€206k▼
Other liabilities and charges164/5€211k€206k▼
Amounts payable17/49€9.72M€8.59M▼
Amounts payable after more than one year17€6.32M€5.28M▼
Financial debts170/4€6.32M€5.28M▼
Subordinated loans170€2.67M€2.56M▼
Leasing and similar obligations172€297k€369k▲
Credit institutions173€3.36M€2.35M▼
Amounts payable within one year42/48€3.35M€3.31M▼
Current portion of amounts payable after more than one year42€1.68M€1.43M▼
Trade debts44€750k€955k▲
Suppliers440/4€750k€955k▲
Taxes, remuneration and social security45€880k€872k▼
Taxes450/3€247k€211k▼
Remuneration and social security454/9€633k€661k▲
Other amounts payable47/48€40k€47k▲
Accrued charges and deferred income492/3€48k€650▼
Income statement
Code20242025
Operating income70/76A€14.65M€14.18M▼
Turnover70€14.18M€13.83M▼
Other operating income74€313k€348k▲
Non-recurring operating income76A€163k-
Operating charges60/66A€14.59M€13.91M▼
Goods for resale, raw materials and consumables60€802k€575k▼
Purchases600/8€704k€568k▼
Change in stocks: decrease (increase)609€99k€7k▼
Services and other goods61€6.25M€6.23M▼
Remuneration, social security and pensions62€4.34M€4.37M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€3.11M€2.63M▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€8k€-12k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€12k€-4k▼
Other operating charges640/8€72k€74k▲
Non-recurring operating charges66A€5k€50k▲
Operating profit (loss)9901€57k€275k▲
Financial income75/76B€3k€5k▲
Recurring financial income75€3k€5k▲
Income from current assets751-€2
Other financial income752/9€3k€5k▲
Financial charges65/66B€248k€263k▲
Recurring financial charges65€248k€263k▲
Debt charges650-€261k
Other financial charges652/9€248k€1k▼
Profit (loss) for the period before taxes9903€-188k€18k▲
Income taxes67/77€71k€1▼
Taxes670/3€71k€1▼
Profit (loss) for the period9904€-258k€18k▲
Profit (loss) for the period to be appropriated9905€-258k€18k▲
Appropriation of the result
Profit (loss) to be appropriated9906€1.28M€1.29M▲
Profit (loss) brought forward from the previous period14P€1.53M€1.28M▼
Social balance
Average headcount (FTE)908761.960.1▼