Balance sheet
Code20242025
Assets
Total assets20/58€10.53M€11.34M▲
Fixed assets21/28€59k€54k▼
Intangible fixed assets21€0€0=
Tangible fixed assets22/27€58k€53k▼
Plant, machinery and equipment23€39k€35k▼
Furniture and vehicles24€19k€18k▼
Other tangible fixed assets26€0€0=
Financial fixed assets28€450€1k▲
Other financial fixed assets284/8€450€1k▲
Amounts receivable and cash guarantees285/8€450€1k▲
Current assets29/58€10.47M€11.29M▲
Stocks and contracts in progress3€2.21M€1.30M▼
Stocks30/36€89k-
Goods purchased for resale34€89k-
Contracts in progress37€2.12M€1.30M▼
Amounts receivable within one year40/41€7.71M€9.46M▲
Trade receivables40€2.20M€1.95M▼
Other amounts receivable41€5.51M€7.51M▲
Cash at bank and in hand54/58€547k€519k▼
Deferred charges and accrued income490/1€5k€5k▼
Equity and liabilities
Total equity and liabilities10/49€10.53M€11.34M▲
Equity10/15€3.67M€3.76M▲
Contributions10/11€200k€200k=
Capital10€200k€200k=
Issued capital100€200k€200k=
Reserves13€27k€27k=
Non-distributable reserves130/1€27k€27k=
Legal reserve130€27k€27k=
Profit (loss) carried forward14€3.44M€3.53M▲
Provisions and deferred taxes16€479k€639k▲
Provisions for liabilities and charges160/5€479k€639k▲
Other liabilities and charges164/5€479k€639k▲
Amounts payable17/49€6.38M€6.95M▲
Amounts payable after more than one year17-€34k
Other amounts payable178/9-€34k
Amounts payable within one year42/48€6.25M€6.85M▲
Trade debts44€1.62M€1.02M▼
Suppliers440/4€1.62M€1.02M▼
Advances received on contracts in progress46€1.90M€3.64M▲
Taxes, remuneration and social security45€724k€986k▲
Taxes450/3€306k€386k▲
Remuneration and social security454/9€418k€600k▲
Other amounts payable47/48€2.00M€1.20M▼
Accrued charges and deferred income492/3€134k€63k▼
Income statement
Code20242025
Operating income70/76A€16.53M€13.27M▼
Turnover70€17.09M€15.60M▼
Change in stocks of work in progress, finished goods and contracts in progress71€-706k€-2.53M▼
Other operating income74€156k€203k▲
Operating charges60/66A€14.79M€11.39M▼
Goods for resale, raw materials and consumables60€8.86M€5.70M▼
Purchases600/8€8.86M€5.61M▼
Change in stocks: decrease (increase)609-€89k
Services and other goods61€1.55M€1.55M▲
Remuneration, social security and pensions62€3.35M€3.85M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€14k€15k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€458k-
Provisions for liabilities and charges: additions (uses and reversals)635/8€479k€139k▼
Other operating charges640/8€85k€134k▲
Operating profit (loss)9901€1.75M€1.88M▲
Financial income75/76B€263k€199k▼
Recurring financial income75€263k€199k▼
Income from current assets751€224k€166k▼
Other financial income752/9€39k€33k▼
Financial charges65/66B€98k€101k▲
Recurring financial charges65€98k€101k▲
Debt charges650€105-
Other financial charges652/9€98k€101k▲
Profit (loss) for the period before taxes9903€1.91M€1.98M▲
Income taxes67/77€566k€691k▲
Taxes670/3€566k€691k▲
Profit (loss) for the period9904€1.35M€1.29M▼
Profit (loss) for the period to be appropriated9905€1.35M€1.29M▼
Appropriation of the result
Profit (loss) to be appropriated9906€5.44M€4.73M▼
Profit (loss) brought forward from the previous period14P€4.09M€3.44M▼
Profit to be distributed694/7€2.00M€1.20M▼
Return on contributions (dividend)694€2.00M€1.20M▼
Social balance
Average headcount (FTE)908729.931.7▲