Balance sheet
Code20242025
Assets
Total assets20/58€14.93M€16.94M▲
Fixed assets21/28€2.63M€3.75M▲
Tangible fixed assets22/27€2.63M€3.75M▲
Land and buildings22€1.67M€1.55M▼
Plant, machinery and equipment23€273k€1.49M▲
Furniture and vehicles24€196k€338k▲
Leasing and similar rights25€433k€343k▼
Other tangible fixed assets26€55k€31k▼
Financial fixed assets28€766€766=
Other financial fixed assets284/8€766€766=
Amounts receivable and cash guarantees285/8€766€766=
Current assets29/58€12.30M€13.18M▲
Stocks and contracts in progress3€1.70M€2.01M▲
Stocks30/36€1.55M€1.89M▲
Raw materials and consumables30/31€1.55M€1.89M▲
Contracts in progress37€150k€112k▼
Amounts receivable within one year40/41€10.13M€8.90M▼
Trade receivables40€2.59M€6.42M▲
Other amounts receivable41€7.54M€2.47M▼
Cash at bank and in hand54/58€441k€2.17M▲
Deferred charges and accrued income490/1€31k€106k▲
Equity and liabilities
Total equity and liabilities10/49€14.93M€16.94M▲
Equity10/15€9.17M€9.55M▲
Contributions10/11€200k€200k=
Capital10€200k€200k=
Issued capital100€200k€200k=
Reserves13€8.97M€9.35M▲
Non-distributable reserves130/1€1.87M€1.87M=
Legal reserve130€20k€20k=
Reserves not available under the articles1311€1.85M€1.85M=
Tax-exempt reserves132€186€186=
Distributable reserves133€7.10M€7.48M▲
Provisions and deferred taxes16€305k€294k▼
Provisions for liabilities and charges160/5€305k€294k▼
Other liabilities and charges164/5€305k€294k▼
Amounts payable17/49€5.45M€7.09M▲
Amounts payable after more than one year17€2.44M€2.88M▲
Financial debts170/4€2.44M€2.88M▲
Leasing and similar obligations172€402k€297k▼
Credit institutions173€2.04M€2.58M▲
Amounts payable within one year42/48€2.93M€4.10M▲
Current portion of amounts payable after more than one year42€604k€704k▲
Trade debts44€1.69M€2.44M▲
Suppliers440/4€1.69M€2.44M▲
Advances received on contracts in progress46€24k€332k▲
Taxes, remuneration and social security45€607k€627k▲
Taxes450/3€14k€5k▼
Remuneration and social security454/9€593k€623k▲
Accrued charges and deferred income492/3€83k€113k▲
Income statement
Code20242025
Operating income70/76A€22.29M€26.02M▲
Turnover70€18.67M€21.71M▲
Change in stocks of work in progress, finished goods and contracts in progress71€-523k€-38k▲
Own construction capitalised72€26k-
Other operating income74€4.12M€4.36M▲
Operating charges60/66A€21.01M€24.98M▲
Goods for resale, raw materials and consumables60€12.50M€16.21M▲
Purchases600/8€12.19M€16.55M▲
Change in stocks: decrease (increase)609€312k€-343k▼
Services and other goods61€2.75M€2.57M▼
Remuneration, social security and pensions62€5.23M€5.63M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€404k€469k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€5k€-11k▼
Other operating charges640/8€118k€118k▲
Operating profit (loss)9901€1.28M€1.04M▼
Financial income75/76B€296k€237k▼
Recurring financial income75€289k€224k▼
Income from current assets751€289k€141k▼
Other financial income752/9€0€84k▲
Non-recurring financial income76B€7k€13k▲
Financial charges65/66B€105k€129k▲
Recurring financial charges65€105k€129k▲
Debt charges650€90k€105k▲
Other financial charges652/9€16k€24k▲
Profit (loss) for the period before taxes9903€1.47M€1.15M▼
Income taxes67/77€412k€321k▼
Taxes670/3€412k€326k▼
Tax adjustments and reversals of tax provisions77-€5k
Profit (loss) for the period9904€1.06M€831k▼
Profit (loss) for the period to be appropriated9905€1.06M€831k▼
Appropriation of the result
Profit (loss) to be appropriated9906€1.06M€831k▼
Transfer from equity791/2€409k€450k▲
From reserves792€409k€450k▲
Transfer to equity691/2€1.06M€831k▼
To other reserves6921€1.06M€831k▼
Profit to be distributed694/7€409k€450k▲
Return on contributions (dividend)694€409k€450k▲
Social balance
Average headcount (FTE)908761.963.9▲