Balance sheet
Code20242025
Assets
Total assets20/58€6.79M€7.88M▲
Fixed assets21/28€4.24M€5.10M▲
Tangible fixed assets22/27€4.23M€5.09M▲
Land and buildings22€194k€246k▲
Plant, machinery and equipment23€1.06M€4.82M▲
Furniture and vehicles24€47k€28k▼
Assets under construction and advance payments27€2.93M-
Financial fixed assets28€7k€7k=
Other financial fixed assets284/8€7k€7k=
Amounts receivable and cash guarantees285/8€7k€7k=
Current assets29/58€2.55M€2.78M▲
Stocks and contracts in progress3€1.42M€1.48M▲
Stocks30/36€1.42M€1.48M▲
Raw materials and consumables30/31€638k€560k▼
Finished goods33€783k€916k▲
Amounts receivable within one year40/41€868k€1.27M▲
Trade receivables40€756k€1.12M▲
Other amounts receivable41€113k€148k▲
Cash at bank and in hand54/58€257k€32k▼
Deferred charges and accrued income490/1€5k€5k=
Equity and liabilities
Total equity and liabilities10/49€6.79M€7.88M▲
Equity10/15€2.68M€893k▼
Contributions10/11€62k€62k=
Capital10€62k€62k=
Issued capital100€62k€62k=
Reserves13€6k€6k=
Non-distributable reserves130/1€6k€6k=
Legal reserve130€6k€6k=
Tax-exempt reserves132€130€130=
Profit (loss) carried forward14€2.61M€826k▼
Investment grants15€150€30▼
Provisions and deferred taxes16€11k€11k▼
Provisions for liabilities and charges160/5€11k€11k▲
Pensions and similar obligations160€11k€11k▲
Deferred taxes168€92€10▼
Amounts payable17/49€4.10M€6.98M▲
Amounts payable within one year42/48€4.09M€6.96M▲
Trade debts44€2.60M€2.61M▲
Suppliers440/4€2.60M€2.61M▲
Taxes, remuneration and social security45€404k€233k▼
Taxes450/3€232k€33k▼
Remuneration and social security454/9€172k€200k▲
Other amounts payable47/48€1.08M€4.12M▲
Accrued charges and deferred income492/3€13k€17k▲
Income statement
Code20242025
Operating income70/76A€8.51M€10.27M▲
Turnover70€7.42M€9.46M▲
Change in stocks of work in progress, finished goods and contracts in progress71€316k€152k▼
Other operating income74€776k€655k▼
Operating charges60/66A€8.11M€9.89M▲
Goods for resale, raw materials and consumables60€3.57M€4.47M▲
Purchases600/8€3.47M€4.39M▲
Change in stocks: decrease (increase)609€101k€74k▼
Services and other goods61€3.12M€3.61M▲
Remuneration, social security and pensions62€1.06M€1.15M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€172k€455k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€4k€23k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€47€75▲
Other operating charges640/8€179k€187k▲
Operating profit (loss)9901€402k€374k▼
Financial income75/76B€74k€3k▼
Recurring financial income75€74k€3k▼
Income from current assets751€72k-
Other financial income752/9€1k€3k▲
Financial charges65/66B€28k€83k▲
Recurring financial charges65€28k€83k▲
Debt charges650€22k€73k▲
Other financial charges652/9€6k€10k▲
Profit (loss) for the period before taxes9903€447k€294k▼
Transfer from deferred taxes780€164€82▼
Income taxes67/77€101k€79k▼
Taxes670/3€101k€79k▼
Tax adjustments and reversals of tax provisions77-€252
Profit (loss) for the period9904€347k€215k▼
Profit (loss) for the period to be appropriated9905€347k€215k▼
Appropriation of the result
Profit (loss) to be appropriated9906€2.61M€2.83M▲
Profit (loss) brought forward from the previous period14P€2.26M€2.61M▲
Profit to be distributed694/7-€2.00M
Return on contributions (dividend)694-€2.00M
Social balance
Average headcount (FTE)908714.415.5▲