Balance sheet
Code20242025
Assets
Total assets20/58€8.23M€7.16M▼
Fixed assets21/28€1.19M€1.14M▼
Tangible fixed assets22/27€1.19M€1.13M▼
Plant, machinery and equipment23€419k€358k▼
Furniture and vehicles24€469k€491k▲
Other tangible fixed assets26€301k€284k▼
Financial fixed assets28€4k€3k▼
Other financial fixed assets284/8€4k€3k▼
Amounts receivable and cash guarantees285/8€4k€3k▼
Current assets29/58€7.04M€6.03M▼
Stocks and contracts in progress3€1.10M€1.20M▲
Stocks30/36€1.10M€1.20M▲
Raw materials and consumables30/31€125€100▼
Finished goods33€60k€60k▼
Goods purchased for resale34€1.04M€1.14M▲
Amounts receivable within one year40/41€5.11M€3.98M▼
Trade receivables40€2.23M€1.71M▼
Other amounts receivable41€2.87M€2.27M▼
Cash at bank and in hand54/58€613k€652k▲
Deferred charges and accrued income490/1€213k€192k▼
Equity and liabilities
Total equity and liabilities10/49€8.23M€7.16M▼
Equity10/15€6.17M€5.90M▼
Contributions10/11€658k€658k=
Capital10€298k€298k=
Issued capital100€298k€298k=
Outside capital11€360k€360k=
Share premium1100/10€360k€360k=
Reserves13€320k€320k=
Non-distributable reserves130/1€59k€59k=
Legal reserve130€59k€59k=
Tax-exempt reserves132€11k€11k=
Distributable reserves133€250k€250k=
Profit (loss) carried forward14€5.19M€4.92M▼
Amounts payable17/49€2.06M€1.26M▼
Amounts payable within one year42/48€1.97M€1.21M▼
Trade debts44€1.15M€729k▼
Suppliers440/4€1.15M€729k▼
Taxes, remuneration and social security45€526k€483k▼
Taxes450/3€118k€97k▼
Remuneration and social security454/9€408k€387k▼
Other amounts payable47/48€300k€0▼
Accrued charges and deferred income492/3€86k€48k▼
Income statement
Code20242025
Operating income70/76A€20.12M€18.09M▼
Turnover70€20.01M€17.95M▼
Change in stocks of work in progress, finished goods and contracts in progress71€-6k€-449▲
Other operating income74€111k€111k▼
Non-recurring operating income76A€7k€37k▲
Operating charges60/66A€19.52M€18.47M▼
Goods for resale, raw materials and consumables60€11.58M€10.31M▼
Purchases600/8€11.64M€10.41M▼
Change in stocks: decrease (increase)609€-58k€-104k▼
Services and other goods61€3.84M€4.01M▲
Remuneration, social security and pensions62€3.70M€3.78M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€323k€286k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-3k€4k▲
Other operating charges640/8€80k€75k▼
Non-recurring operating charges66A€3k€262▼
Operating profit (loss)9901€602k€-376k▼
Financial income75/76B€276k€227k▼
Recurring financial income75€276k€227k▼
Income from financial fixed assets750€28€27▼
Income from current assets751€98k€73k▼
Other financial income752/9€178k€154k▼
Financial charges65/66B€127k€118k▼
Recurring financial charges65€127k€118k▼
Debt charges650€17€0▼
Other financial charges652/9€127k€118k▼
Profit (loss) for the period before taxes9903€751k€-267k▼
Income taxes67/77€223k€4k▼
Taxes670/3€415k€4k▼
Tax adjustments and reversals of tax provisions77€192k€0▼
Profit (loss) for the period9904€528k€-271k▼
Profit (loss) for the period to be appropriated9905€528k€-271k▼
Appropriation of the result
Profit (loss) to be appropriated9906€5.49M€4.92M▼
Profit (loss) brought forward from the previous period14P€4.96M€5.19M▲
Profit to be distributed694/7€300k€0▼
Return on contributions (dividend)694€300k€0▼
Social balance
Average headcount (FTE)908737.136.6▼