Balance sheet
Code20242025
Assets
Total assets20/58€9.98M€8.03M▼
Fixed assets21/28€187k€165k▼
Tangible fixed assets22/27€187k€165k▼
Furniture and vehicles24€39k€32k▼
Other tangible fixed assets26€148k€133k▼
Financial fixed assets28€255€255=
Other financial fixed assets284/8€255€255=
Amounts receivable and cash guarantees285/8€255€255=
Current assets29/58€9.79M€7.87M▼
Amounts receivable after more than one year29€30k€24k▼
Other amounts receivable291€30k€24k▼
Stocks and contracts in progress3€5.64M€4.12M▼
Stocks30/36€5.64M€4.12M▼
Goods purchased for resale34€5.64M€4.12M▼
Amounts receivable within one year40/41€4.04M€3.38M▼
Trade receivables40€3.91M€3.26M▼
Other amounts receivable41€127k€119k▼
Cash at bank and in hand54/58€83k€344k▲
Equity and liabilities
Total equity and liabilities10/49€9.98M€8.03M▼
Equity10/15€5.18M€4.30M▼
Contributions10/11€850k€850k=
Capital10€850k€850k=
Issued capital100€850k€850k=
Reserves13€85k€85k=
Non-distributable reserves130/1€85k€85k=
Legal reserve130€85k€85k=
Profit (loss) carried forward14€4.24M€3.36M▼
Amounts payable17/49€4.80M€3.74M▼
Amounts payable after more than one year17-€733k
Financial debts170/4-€733k
Credit institutions173-€733k
Amounts payable within one year42/48€4.56M€2.81M▼
Current portion of amounts payable after more than one year42-€190k
Financial debts43€106k€289k▲
Credit institutions430/8€106k€289k▲
Trade debts44€4.07M€1.99M▼
Suppliers440/4€4.07M€1.99M▼
Taxes, remuneration and social security45€55k€60k▲
Taxes450/3€3k€4k▲
Remuneration and social security454/9€51k€56k▲
Other amounts payable47/48€335k€280k▼
Accrued charges and deferred income492/3€237k€192k▼
Income statement
Code20242025
Operating income70/76A€18.44M€15.77M▼
Turnover70€18.43M€15.75M▼
Other operating income74€14k€18k▲
Operating charges60/66A€17.40M€15.06M▼
Goods for resale, raw materials and consumables60€15.14M€12.83M▼
Purchases600/8€15.93M€11.33M▼
Change in stocks: decrease (increase)609€-786k€1.51M▲
Services and other goods61€1.81M€1.80M▼
Remuneration, social security and pensions62€386k€392k▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€14k€27k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€31k€-2k▼
Other operating charges640/8€15k€13k▼
Operating profit (loss)9901€1.04M€705k▼
Financial income75/76B€226k€412k▲
Recurring financial income75€5k€412k▲
Income from financial fixed assets750€5k-
Other financial income752/9-€412k
Non-recurring financial income76B€221k-
Financial charges65/66B€466k€612k▲
Recurring financial charges65€466k€612k▲
Debt charges650€51k€72k▲
Other financial charges652/9€415k€540k▲
Profit (loss) for the period before taxes9903€802k€505k▼
Income taxes67/77€158k€78k▼
Taxes670/3€158k€78k▼
Profit (loss) for the period9904€644k€427k▼
Profit (loss) for the period to be appropriated9905€644k€427k▼
Appropriation of the result
Profit (loss) to be appropriated9906€4.58M€4.67M▲
Profit (loss) brought forward from the previous period14P€3.94M€4.24M▲
Transfer to equity691/2-€1.03M
To other reserves6921-€1.03M
Profit to be distributed694/7€335k€280k▼
Return on contributions (dividend)694€134k€63k▼
Directors or managers695€201k€217k▲
Social balance
Average headcount (FTE)90874.24.2=