Balance sheet
Code20242025
Assets
Total assets20/58€2.57M€2.49M▼
Fixed assets21/28€344k€385k▲
Intangible fixed assets21€8k€6k▼
Tangible fixed assets22/27€336k€379k▲
Plant, machinery and equipment23€30k€25k▼
Furniture and vehicles24€212k€166k▼
Leasing and similar rights25€95k€188k▲
Financial fixed assets28€280€0▼
Current assets29/58€2.23M€2.11M▼
Stocks and contracts in progress3€972k€890k▼
Stocks30/36€972k€890k▼
Amounts receivable within one year40/41€800k€614k▼
Trade receivables40€710k€592k▼
Other amounts receivable41€90k€22k▼
Current investments50/53€200k€0▼
Cash at bank and in hand54/58€250k€597k▲
Deferred charges and accrued income490/1€8k€6k▼
Equity and liabilities
Total equity and liabilities10/49€2.57M€2.49M▼
Equity10/15€1.83M€1.51M▼
Contributions10/11€62k€62k=
Capital10€62k€62k=
Issued capital100€62k€62k=
Reserves13€1.76M€1.45M▼
Non-distributable reserves130/1€6k€6k=
Legal reserve130€6k€6k=
Tax-exempt reserves132€26k€23k▼
Distributable reserves133€1.73M€1.42M▼
Profit (loss) carried forward14-€0
Provisions and deferred taxes16€4k€3k▼
Deferred taxes168€4k€3k▼
Amounts payable17/49€745k€975k▲
Amounts payable after more than one year17€172k€204k▲
Financial debts170/4€172k€204k▲
Amounts payable within one year42/48€573k€771k▲
Current portion of amounts payable after more than one year42€55k€92k▲
Financial debts43€720€0▼
Credit institutions430/8€720€0▼
Trade debts44€232k€209k▼
Suppliers440/4€232k€209k▼
Advances received on contracts in progress46€93k€5k▼
Taxes, remuneration and social security45€191k€165k▼
Taxes450/3€109k€84k▼
Remuneration and social security454/9€82k€80k▼
Other amounts payable47/48€0€300k▲
Accrued charges and deferred income492/3€139€109▼
Income statement
Code20242025
Non-recurring operating income76A€23k€420▼
Remuneration, social security and pensions62€759k€767k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€77k€92k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-3k€53k▲
Other operating charges640/8€20k€19k▼
Non-recurring operating charges66A€6k€9k▲
Gross operating margin9900€1.03M€947k▼
Operating profit (loss)9901€170k€6k▼
Financial income75/76B€85k€85k▼
Recurring financial income75€80k€79k▼
Non-recurring financial income76B€5k€6k▲
Financial charges65/66B€56k€68k▲
Recurring financial charges65€56k€68k▲
Profit (loss) for the period before taxes9903€200k€23k▼
Transfer from deferred taxes780€668€967▲
Transfer to deferred taxes680€5k€0▼
Income taxes67/77€66k€36k▼
Profit (loss) for the period9904€130k€-11k▼
Transfer from tax-exempt reserves789€2k€3k▲
Transfer to tax-exempt reserves689€15k€0▼
Profit (loss) for the period to be appropriated9905€118k€-8k▼
Appropriation of the result
Profit (loss) to be appropriated9906€118k€-8k▼
Transfer from equity791/2-€308k
Transfer to equity691/2€118k€0▼
To other reserves6921€118k€0▼
Profit to be distributed694/7-€300k
Return on contributions (dividend)694-€300k
Social balance
Average headcount (FTE)90877.46.3▼