Balance sheet
Code20242025
Assets
Total assets20/58€10.50M€11.08M▲
Fixed assets21/28€1.36M€1.34M▼
Tangible fixed assets22/27€1.02M€1.25M▲
Land and buildings22€506k€506k▲
Plant, machinery and equipment23€58k€52k▼
Furniture and vehicles24€13k€10k▼
Leasing and similar rights25€440k€683k▲
Financial fixed assets28€339k€86k▼
Affiliated companies280/1€250k€0▼
Amounts receivable281€250k€0▼
Other financial fixed assets284/8€89k€86k▼
Shares284€14k€14k=
Amounts receivable and cash guarantees285/8€75k€73k▼
Current assets29/58€9.15M€9.74M▲
Stocks and contracts in progress3€294k€294k=
Stocks30/36€294k€294k=
Raw materials and consumables30/31€294k€294k=
Amounts receivable within one year40/41€6.05M€9.08M▲
Trade receivables40€5.70M€8.60M▲
Other amounts receivable41€358k€475k▲
Cash at bank and in hand54/58€2.75M€365k▼
Deferred charges and accrued income490/1€45k€2k▼
Equity and liabilities
Total equity and liabilities10/49€10.50M€11.08M▲
Equity10/15€2.59M€2.72M▲
Contributions10/11€833k€833k=
Capital10€833k€833k=
Issued capital100€833k€833k=
Reserves13€1.76M€1.89M▲
Non-distributable reserves130/1€83k€83k=
Legal reserve130€83k€83k=
Tax-exempt reserves132€450k€436k▼
Distributable reserves133€1.22M€1.37M▲
Profit (loss) carried forward14€568€565▼
Provisions and deferred taxes16€8k€3k▼
Deferred taxes168€8k€3k▼
Amounts payable17/49€7.90M€8.35M▲
Amounts payable after more than one year17€155k€344k▲
Financial debts170/4€155k€344k▲
Leasing and similar obligations172€155k€344k▲
Amounts payable within one year42/48€7.75M€8.01M▲
Current portion of amounts payable after more than one year42€285k€238k▼
Financial debts43€147k€0▼
Credit institutions430/8€147k€0▼
Trade debts44€2.24M€2.40M▲
Suppliers440/4€2.24M€2.40M▲
Taxes, remuneration and social security45€378k€473k▲
Taxes450/3€15k€107k▲
Remuneration and social security454/9€364k€366k▲
Other amounts payable47/48€4.70M€4.90M▲
Income statement
Code20242025
Operating income70/76A€12.56M€14.21M▲
Turnover70€12.10M€13.75M▲
Other operating income74€459k€460k▲
Operating charges60/66A€12.22M€13.74M▲
Goods for resale, raw materials and consumables60€4.60M€5.52M▲
Purchases600/8€4.60M€5.52M▲
Services and other goods61€1.97M€2.29M▲
Remuneration, social security and pensions62€5.14M€5.44M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€327k€284k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€15k€0▼
Other operating charges640/8€158k€204k▲
Non-recurring operating charges66A-€528
Operating profit (loss)9901€341k€474k▲
Financial income75/76B€10k€12k▲
Recurring financial income75€10k€12k▲
Income from financial fixed assets750€5k€9k▲
Income from current assets751€1k€1k▼
Other financial income752/9€3k€2k▼
Financial charges65/66B€289k€270k▼
Recurring financial charges65€289k€270k▼
Debt charges650€279k€227k▼
Other financial charges652/9€10k€43k▲
Profit (loss) for the period before taxes9903€62k€217k▲
Transfer from deferred taxes780€6k€5k▼
Income taxes67/77€30k€87k▲
Taxes670/3€33k€87k▲
Tax adjustments and reversals of tax provisions77€3k€1▼
Profit (loss) for the period9904€38k€134k▲
Transfer from tax-exempt reserves789€19k€14k▼
Profit (loss) for the period to be appropriated9905€57k€148k▲
Appropriation of the result
Profit (loss) to be appropriated9906€58k€149k▲
Profit (loss) brought forward from the previous period14P€996€568▼
Transfer to equity691/2€57k€148k▲
To other reserves6921€57k€148k▲
Social balance
Average headcount (FTE)9087102.897.7▼