Balance sheet
Code20242025
Assets
Total assets20/58€35.43M€39.62M▲
Fixed assets21/28€3.42M€3.62M▲
Intangible fixed assets21€138k€118k▼
Tangible fixed assets22/27€1.95M€1.92M▼
Land and buildings22€1.11M€1.15M▲
Plant, machinery and equipment23€205k€238k▲
Furniture and vehicles24€58k€39k▼
Other tangible fixed assets26€569k€485k▼
Financial fixed assets28€1.34M€1.58M▲
Affiliated companies280/1€412k€412k=
Participating interests280€412k€412k=
Other financial fixed assets284/8€926k€1.17M▲
Shares284€892k€1.14M▲
Amounts receivable and cash guarantees285/8€35k€33k▼
Current assets29/58€32.01M€36.00M▲
Stocks and contracts in progress3€21.07M€25.58M▲
Contracts in progress37€21.07M€25.58M▲
Amounts receivable within one year40/41€4.70M€3.36M▼
Trade receivables40€4.31M€2.80M▼
Other amounts receivable41€388k€554k▲
Current investments50/53€5.84M€5.68M▼
Other investments51/53€5.84M€5.68M▼
Cash at bank and in hand54/58€244k€1.18M▲
Deferred charges and accrued income490/1€159k€203k▲
Equity and liabilities
Total equity and liabilities10/49€35.43M€39.62M▲
Equity10/15€9.07M€8.80M▼
Contributions10/11€6.00M€6.00M=
Capital10€6.00M€6.00M=
Issued capital100€6.00M€6.00M=
Uncalled capital101-€0
Reserves13€399k€408k▲
Non-distributable reserves130/1€399k€408k▲
Legal reserve130€399k€408k▲
Profit (loss) carried forward14€2.67M€2.39M▼
Provisions and deferred taxes16€186k€84k▼
Provisions for liabilities and charges160/5€186k€84k▼
Pensions and similar obligations160€23k€27k▲
Other liabilities and charges164/5€163k€57k▼
Amounts payable17/49€26.18M€30.73M▲
Amounts payable after more than one year17€464k€264k▼
Financial debts170/4€464k€264k▼
Subordinated loans170€53k-
Credit institutions173€411k€264k▼
Amounts payable within one year42/48€25.55M€30.32M▲
Current portion of amounts payable after more than one year42€235k€200k▼
Trade debts44€1.47M€2.01M▲
Suppliers440/4€1.47M€2.01M▲
Advances received on contracts in progress46€21.33M€25.36M▲
Taxes, remuneration and social security45€1.10M€1.13M▲
Taxes450/3€151k€70k▼
Remuneration and social security454/9€953k€1.06M▲
Other amounts payable47/48€1.42M€1.62M▲
Accrued charges and deferred income492/3€158k€147k▼
Income statement
Code20242025
Operating income70/76A€14.66M€15.31M▲
Turnover70€17.08M€8.45M▼
Change in stocks of work in progress, finished goods and contracts in progress71€-4.47M€4.82M▲
Other operating income74€2.05M€2.04M▼
Operating charges60/66A€14.16M€15.17M▲
Goods for resale, raw materials and consumables60€3.21M€3.56M▲
Purchases600/8€3.21M€3.56M▲
Services and other goods61€5.23M€4.66M▼
Remuneration, social security and pensions62€5.87M€6.27M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€360k€352k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-718k€317k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€86k€-102k▼
Other operating charges640/8€121k€114k▼
Operating profit (loss)9901€497k€146k▼
Financial income75/76B€271k€228k▼
Recurring financial income75€271k€228k▼
Income from financial fixed assets750€100k€100k▲
Income from current assets751€136k€127k▼
Other financial income752/9€35k€486▼
Financial charges65/66B€79k€186k▲
Recurring financial charges65€79k€186k▲
Debt charges650€72k€84k▲
Other financial charges652/9€7k€102k▲
Profit (loss) for the period before taxes9903€688k€188k▼
Income taxes67/77€160k€8k▼
Taxes670/3€160k€12k▼
Tax adjustments and reversals of tax provisions77-€3k
Profit (loss) for the period9904€528k€180k▼
Profit (loss) for the period to be appropriated9905€528k€180k▼
Appropriation of the result
Profit (loss) to be appropriated9906€3.15M€2.85M▼
Profit (loss) brought forward from the previous period14P€2.62M€2.67M▲
Transfer to equity691/2€26k€9k▼
To the legal reserve6920€26k€9k▼
Profit to be distributed694/7€450k€450k=
Return on contributions (dividend)694€450k€450k=
Social balance
Average headcount (FTE)908752.556.3▲