Balance sheet
Code20242025
Assets
Total assets20/58€17.55M€18.94M▲
Fixed assets21/28€6.71M€8.01M▲
Tangible fixed assets22/27€6.71M€8.01M▲
Land and buildings22€561k€598k▲
Plant, machinery and equipment23€1.68M€2.13M▲
Furniture and vehicles24€5k€816▼
Leasing and similar rights25€2.47M€2.87M▲
Other tangible fixed assets26€1.98M€1.81M▼
Assets under construction and advance payments27€15k€600k▲
Financial fixed assets28€861€861=
Other financial fixed assets284/8€861€861=
Amounts receivable and cash guarantees285/8€861€861=
Current assets29/58€10.85M€10.93M▲
Stocks and contracts in progress3€4.59M€4.79M▲
Stocks30/36€4.59M€4.79M▲
Raw materials and consumables30/31€2.71M€2.41M▼
Work in progress32€1.54M€1.96M▲
Finished goods33€342k€425k▲
Amounts receivable within one year40/41€5.29M€5.12M▼
Trade receivables40€5.28M€5.12M▼
Other amounts receivable41€8k-
Cash at bank and in hand54/58€954k€999k▲
Deferred charges and accrued income490/1€16k€17k▲
Equity and liabilities
Total equity and liabilities10/49€17.55M€18.94M▲
Equity10/15€11.53M€12.53M▲
Contributions10/11€250k€250k=
Capital10€250k€250k=
Issued capital100€250k€250k=
Reserves13€2.23M€2.23M=
Non-distributable reserves130/1€25k€25k=
Legal reserve130€25k€25k=
Distributable reserves133€2.20M€2.20M=
Profit (loss) carried forward14€9.05M€10.06M▲
Provisions and deferred taxes16€106k-
Provisions for liabilities and charges160/5€106k-
Other liabilities and charges164/5€106k-
Amounts payable17/49€5.92M€6.41M▲
Amounts payable after more than one year17€2.13M€2.66M▲
Financial debts170/4€2.13M€2.66M▲
Leasing and similar obligations172€2.03M€2.34M▲
Credit institutions173€100k€314k▲
Amounts payable within one year42/48€3.79M€3.75M▼
Current portion of amounts payable after more than one year42€641k€910k▲
Trade debts44€1.35M€1.97M▲
Suppliers440/4€1.35M€1.97M▲
Taxes, remuneration and social security45€1.80M€867k▼
Taxes450/3€1.17M€275k▼
Remuneration and social security454/9€636k€592k▼
Accrued charges and deferred income492/3€2k€505▼
Income statement
Code20242025
Operating income70/76A€19.83M€22.61M▲
Turnover70€19.39M€22.07M▲
Change in stocks of work in progress, finished goods and contracts in progress71€405k€511k▲
Other operating income74€15k€27k▲
Non-recurring operating income76A€26k€769▼
Operating charges60/66A€18.54M€21.30M▲
Goods for resale, raw materials and consumables60€11.48M€13.77M▲
Purchases600/8€11.69M€13.47M▲
Change in stocks: decrease (increase)609€-207k€304k▲
Services and other goods61€1.94M€1.80M▼
Remuneration, social security and pensions62€3.67M€4.10M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€1.59M€1.72M▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€-158k€-106k▲
Other operating charges640/8€5k€12k▲
Non-recurring operating charges66A€29-
Operating profit (loss)9901€1.30M€1.31M▲
Financial income75/76B€155k€147k▼
Recurring financial income75€155k€147k▼
Income from current assets751€31k€24k▼
Other financial income752/9€125k€123k▼
Financial charges65/66B€87k€83k▼
Recurring financial charges65€87k€83k▼
Debt charges650€78k€78k▼
Other financial charges652/9€9k€5k▼
Profit (loss) for the period before taxes9903€1.36M€1.37M▲
Income taxes67/77€372k€363k▼
Taxes670/3€372k€365k▼
Tax adjustments and reversals of tax provisions77-€2k
Profit (loss) for the period9904€992k€1.01M▲
Profit (loss) for the period to be appropriated9905€992k€1.01M▲
Appropriation of the result
Profit (loss) to be appropriated9906€9.05M€10.06M▲
Profit (loss) brought forward from the previous period14P€8.06M€9.05M▲
Social balance
Average headcount (FTE)908763.968.2▲