Balance sheet
Code20242025
Assets
Total assets20/58€12.10M€12.55M▲
Formation expenses20€171k€59k▼
Fixed assets21/28€10.16M€9.67M▼
Intangible fixed assets21€507k€445k▼
Tangible fixed assets22/27€9.57M€9.22M▼
Land and buildings22€4.90M€4.84M▼
Plant, machinery and equipment23€35k€29k▼
Furniture and vehicles24€1.30M€1.17M▼
Leasing and similar rights25€767k€632k▼
Other tangible fixed assets26€2.56M€2.56M▼
Financial fixed assets28€83k€3k▼
Other financial fixed assets284/8€83k€3k▼
Amounts receivable and cash guarantees285/8€83k€3k▼
Current assets29/58€1.77M€2.82M▲
Stocks and contracts in progress3€142k€150k▲
Stocks30/36€142k€150k▲
Raw materials and consumables30/31€142k€150k▲
Amounts receivable within one year40/41€531k€943k▲
Trade receivables40€385k€428k▲
Other amounts receivable41€146k€515k▲
Cash at bank and in hand54/58€90k€30k▼
Deferred charges and accrued income490/1€1.01M€1.70M▲
Equity and liabilities
Total equity and liabilities10/49€12.10M€12.55M▲
Equity10/15€3.36M€2.84M▼
Contributions10/11€302k€302k=
Capital10€302k€302k=
Issued capital100€302k€302k=
Revaluation surpluses12€2.71M€2.71M=
Reserves13€521k€487k▼
Non-distributable reserves130/1€30k€30k=
Legal reserve130€30k€30k=
Tax-exempt reserves132€430k€396k▼
Distributable reserves133€61k€61k=
Profit (loss) carried forward14€-182k€-668k▼
Investment grants15€12k€10k▼
Provisions and deferred taxes16€4k€3k▼
Deferred taxes168€4k€3k▼
Amounts payable17/49€8.74M€9.71M▲
Amounts payable after more than one year17€2.39M€2.38M▼
Financial debts170/4€2.39M€2.38M▼
Leasing and similar obligations172€370k€333k▼
Credit institutions173€1.62M€1.26M▼
Other loans174€394k€788k▲
Amounts payable within one year42/48€6.31M€7.31M▲
Current portion of amounts payable after more than one year42€987k€783k▼
Financial debts43€750k€1.35M▲
Credit institutions430/8€509k€503k▼
Other loans439€241k€843k▲
Trade debts44€1.88M€2.05M▲
Suppliers440/4€1.88M€2.05M▲
Taxes, remuneration and social security45€2.69M€3.14M▲
Taxes450/3€487k€449k▼
Remuneration and social security454/9€2.21M€2.69M▲
Accrued charges and deferred income492/3€39k€17k▼
Income statement
Code20242025
Operating income70/76A€21.20M€20.38M▼
Turnover70€20.63M€19.46M▼
Other operating income74€577k€602k▲
Non-recurring operating income76A-€311k
Operating charges60/66A€20.41M€20.43M▲
Goods for resale, raw materials and consumables60€4.01M€4.16M▲
Purchases600/8€3.99M€4.17M▲
Change in stocks: decrease (increase)609€21k€-8k▼
Services and other goods61€7.42M€7.08M▼
Remuneration, social security and pensions62€7.60M€7.52M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€1.42M€1.43M▲
Other operating charges640/8€134k€145k▲
Operating charges capitalised as restructuring costs649€-174k-
Non-recurring operating charges66A-€93k
Operating profit (loss)9901€796k€-59k▼
Financial income75/76B€55k€75k▲
Recurring financial income75€55k€75k▲
Income from current assets751€52k€70k▲
Other financial income752/9€3k€4k▲
Financial charges65/66B€603k€540k▼
Recurring financial charges65€603k€540k▼
Debt charges650€363k€300k▼
Other financial charges652/9€240k€240k=
Profit (loss) for the period before taxes9903€249k€-524k▼
Transfer from deferred taxes780€12k€734▼
Income taxes67/77€4k€-3k▼
Taxes670/3€4k-
Tax adjustments and reversals of tax provisions77-€3k
Profit (loss) for the period9904€257k€-520k▼
Transfer from tax-exempt reserves789€34k€34k=
Profit (loss) for the period to be appropriated9905€291k€-486k▼
Appropriation of the result
Profit (loss) to be appropriated9906€-182k€-668k▼
Profit (loss) brought forward from the previous period14P€-473k€-182k▲
Social balance
Average headcount (FTE)9087123.3118.0▼