Balance sheet
Code20232024
Assets
Total assets20/58€13.38M€13.92M▲
Fixed assets21/28€1.01M€817k▼
Intangible fixed assets21€4k€1k▼
Tangible fixed assets22/27€959k€760k▼
Plant, machinery and equipment23€177k€165k▼
Furniture and vehicles24€471k€315k▼
Other tangible fixed assets26€312k€279k▼
Financial fixed assets28€51k€56k▲
Other financial fixed assets284/8€51k€56k▲
Amounts receivable and cash guarantees285/8€51k€56k▲
Current assets29/58€12.36M€13.11M▲
Stocks and contracts in progress3€8.65M€5.62M▼
Stocks30/36€8.65M€5.62M▼
Goods purchased for resale34€7.73M€4.82M▼
Advance payments36€918k€801k▼
Amounts receivable within one year40/41€1.96M€4.72M▲
Trade receivables40€1.87M€4.60M▲
Other amounts receivable41€93k€123k▲
Cash at bank and in hand54/58€1.66M€2.68M▲
Deferred charges and accrued income490/1€96k€89k▼
Equity and liabilities
Total equity and liabilities10/49€13.38M€13.92M▲
Equity10/15€6.46M€7.07M▲
Contributions10/11€496k€496k=
Capital10€496k€496k=
Issued capital100€496k€496k=
Reserves13€593k€698k▲
Non-distributable reserves130/1€50k€50k=
Legal reserve130€50k€50k=
Tax-exempt reserves132€211k€211k=
Distributable reserves133€333k€438k▲
Profit (loss) carried forward14€5.37M€5.87M▲
Provisions and deferred taxes16€475k€417k▼
Provisions for liabilities and charges160/5€475k€417k▼
Other liabilities and charges164/5€475k€417k▼
Amounts payable17/49€6.44M€6.44M=
Amounts payable after more than one year17€55k€6k▼
Financial debts170/4€55k€6k▼
Credit institutions173€55k€6k▼
Amounts payable within one year42/48€6.39M€6.39M=
Current portion of amounts payable after more than one year42€91k€50k▼
Financial debts43€125k€125k=
Credit institutions430/8€125k€125k=
Trade debts44€1.65M€1.60M▼
Suppliers440/4€1.65M€1.60M▼
Advances received on contracts in progress46€3.33M€3.03M▼
Taxes, remuneration and social security45€1.12M€1.50M▲
Taxes450/3€623k€904k▲
Remuneration and social security454/9€497k€598k▲
Other amounts payable47/48€77k€83k▲
Accrued charges and deferred income492/3-€46k
Income statement
Code20232024
Operating income70/76A€28.52M€29.83M▲
Turnover70€28.40M€29.60M▲
Other operating income74€114k€159k▲
Non-recurring operating income76A€6k€70k▲
Operating charges60/66A€27.51M€28.96M▲
Goods for resale, raw materials and consumables60€20.25M€21.14M▲
Purchases600/8€22.73M€18.24M▼
Change in stocks: decrease (increase)609€-2.48M€2.90M▲
Services and other goods61€3.03M€3.58M▲
Remuneration, social security and pensions62€3.96M€4.04M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€245k€224k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€9k€-4k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€-34k€-58k▼
Other operating charges640/8€17k€21k▲
Non-recurring operating charges66A€25k€12k▼
Operating profit (loss)9901€1.02M€872k▼
Financial income75/76B€18k€20k▲
Recurring financial income75€18k€20k▲
Income from financial fixed assets750€178€0▼
Income from current assets751€13k€14k▲
Other financial income752/9€5k€6k▲
Financial charges65/66B€26k€20k▼
Recurring financial charges65€26k€20k▼
Debt charges650€5k€5k▲
Other financial charges652/9€21k€14k▼
Profit (loss) for the period before taxes9903€1.01M€872k▼
Income taxes67/77€265k€182k▼
Taxes670/3€265k€184k▼
Tax adjustments and reversals of tax provisions77€290€3k▲
Profit (loss) for the period9904€746k€690k▼
Transfer from tax-exempt reserves789€178k€105k▼
Transfer to tax-exempt reserves689-€105k
Profit (loss) for the period to be appropriated9905€924k€690k▼
Appropriation of the result
Profit (loss) to be appropriated9906€5.62M€6.06M▲
Profit (loss) brought forward from the previous period14P€4.70M€5.37M▲
Transfer to equity691/2€178k€105k▼
To other reserves6921€178k€105k▼
Profit to be distributed694/7€76k€82k▲
Return on contributions (dividend)694€0-
Directors or managers695€76k€82k▲
Social balance
Average headcount (FTE)908748.846.9▼