Balance sheet
Code20232025
Assets
Total assets20/58€8.84M€5.49M▼
Fixed assets21/28€4.14M€3.30M▼
Tangible fixed assets22/27€4.14M€3.29M▼
Land and buildings22€3.17M€2.60M▼
Plant, machinery and equipment23€150k€61k▼
Furniture and vehicles24€819k€634k▼
Financial fixed assets28€5k€5k=
Other financial fixed assets284/8€5k-
Amounts receivable and cash guarantees285/8€5k-
Current assets29/58€4.70M€2.19M▼
Stocks and contracts in progress3€3.63M€1.03M▼
Stocks30/36€3.63M€1.03M▼
Goods purchased for resale34€3.63M-
Amounts receivable within one year40/41€948k€589k▼
Trade receivables40€681k€589k▼
Other amounts receivable41€267k€445▼
Cash at bank and in hand54/58€60k€529k▲
Deferred charges and accrued income490/1€60k€42k▼
Equity and liabilities
Total equity and liabilities10/49€8.84M€5.49M▼
Equity10/15€2.18M€1.99M▼
Contributions10/11€80k€71k▼
Capital10€80k€71k▼
Issued capital100€80k€71k▼
Reserves13€2.01M€1.86M▼
Non-distributable reserves130/1€35k€31k▼
Legal reserve130€35k€31k▼
Tax-exempt reserves132€14k€5k▼
Distributable reserves133€1.96M€1.82M▼
Profit (loss) carried forward14€20k€4k▼
Investment grants15€67k€57k▼
Provisions and deferred taxes16€30k€10k▼
Provisions for liabilities and charges160/5€30k€10k▼
Other liabilities and charges164/5€30k€10k▼
Amounts payable17/49€6.64M€3.49M▼
Amounts payable after more than one year17€1.57M€930k▼
Financial debts170/4€1.55M€930k▼
Credit institutions173€1.55M-
Other amounts payable178/9€20k€0▼
Amounts payable within one year42/48€4.92M€2.44M▼
Current portion of amounts payable after more than one year42€310k€310k=
Financial debts43€700k-
Credit institutions430/8€700k-
Trade debts44€1.85M€1.19M▼
Suppliers440/4€1.85M€1.19M▼
Advances received on contracts in progress46€50k€28k▼
Taxes, remuneration and social security45€235k€431k▲
Taxes450/3€34k€279k▲
Remuneration and social security454/9€201k€152k▼
Other amounts payable47/48€1.77M€480k▼
Accrued charges and deferred income492/3€148k€123k▼
Income statement
Code20232025
Operating income70/76A€27.47M-
Turnover70€25.46M-
Other operating income74€2.00M-
Operating charges60/66A€25.80M-
Goods for resale, raw materials and consumables60€22.77M-
Purchases600/8€25.51M-
Change in stocks: decrease (increase)609€-2.74M-
Services and other goods61€1.40M-
Remuneration, social security and pensions62€1.14M€1.20M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€413k€357k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€4k€269▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€30k€0▼
Other operating charges640/8€47k€115k▲
Gross operating margin9900-€2.65M
Operating profit (loss)9901€1.66M€970k▼
Financial income75/76B€3k€6k▲
Recurring financial income75€3k€6k▲
Income from current assets751€172-
Other financial income752/9€3k-
Financial charges65/66B€73k€151k▲
Recurring financial charges65€73k€151k▲
Debt charges650€49k-
Other financial charges652/9€24k-
Profit (loss) for the period before taxes9903€1.59M€824k▼
Income taxes67/77€98k€188k▲
Taxes670/3€104k-
Tax adjustments and reversals of tax provisions77€6k-
Profit (loss) for the period9904€1.50M€636k▼
Profit (loss) for the period to be appropriated9905€1.50M€636k▼
Appropriation of the result
Profit (loss) to be appropriated9906€1.52M€674k▼
Profit (loss) brought forward from the previous period14P€24k€38k▲
Transfer from equity791/2€149k€250k▲
From reserves792€149k-
Transfer to equity691/2€300k€440k▲
To other reserves6921€300k€440k▲
Profit to be distributed694/7€1.35M€480k▼
Return on contributions (dividend)694€149k€250k▲
Directors or managers695€1.20M€230k▼
Social balance
Average headcount (FTE)908718.017.9▼