Balance sheet
Code20232024
Assets
Total assets20/58€11.52M€15.85M▲
Fixed assets21/28€125k€102k▼
Tangible fixed assets22/27€90k€67k▼
Plant, machinery and equipment23€70k€51k▼
Furniture and vehicles24€20k€15k▼
Financial fixed assets28€35k€35k=
Affiliated companies280/1€31k€31k=
Participating interests280€31k€31k=
Other financial fixed assets284/8€4k€4k=
Amounts receivable and cash guarantees285/8€4k€4k=
Current assets29/58€11.39M€15.74M▲
Stocks and contracts in progress3€12k€67k▲
Contracts in progress37€12k€67k▲
Amounts receivable within one year40/41€11.38M€15.22M▲
Trade receivables40€2.54M€3.16M▲
Other amounts receivable41€8.83M€12.06M▲
Cash at bank and in hand54/58€2k€460k▲
Deferred charges and accrued income490/1€769-
Equity and liabilities
Total equity and liabilities10/49€11.52M€15.85M▲
Equity10/15€2.79M€4.25M▲
Contributions10/11€250k€250k=
Capital10€250k€250k=
Issued capital100€1.00M€1.00M=
Uncalled capital101€750k€750k=
Reserves13€192k€192k=
Non-distributable reserves130/1€100k€100k=
Legal reserve130€100k€100k=
Distributable reserves133€92k€92k=
Profit (loss) carried forward14€2.35M€3.80M▲
Provisions and deferred taxes16€497k€808k▲
Provisions for liabilities and charges160/5€497k€808k▲
Pensions and similar obligations160€1k€2k▲
Other liabilities and charges164/5€496k€806k▲
Amounts payable17/49€8.22M€10.79M▲
Amounts payable within one year42/48€3.32M€4.25M▲
Trade debts44€2.74M€3.78M▲
Suppliers440/4€2.74M€3.78M▲
Advances received on contracts in progress46€68k€91k▲
Taxes, remuneration and social security45€504k€308k▼
Taxes450/3€346k€165k▼
Remuneration and social security454/9€157k€143k▼
Other amounts payable47/48€359€66k▲
Accrued charges and deferred income492/3€4.91M€6.54M▲
Income statement
Code20232024
Operating income70/76A€7.99M€7.82M▼
Turnover70€7.92M€7.44M▼
Change in stocks of work in progress, finished goods and contracts in progress71€6k€55k▲
Other operating income74€58k€324k▲
Non-recurring operating income76A-€52
Operating charges60/66A€7.22M€6.41M▼
Goods for resale, raw materials and consumables60€4.09M€4.26M▲
Purchases600/8€4.09M€4.26M▲
Services and other goods61€923k€946k▲
Remuneration, social security and pensions62€1.31M€1.40M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€22k€23k▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€526k€-526k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€349k€310k▼
Other operating charges640/8€1k€1k▼
Operating profit (loss)9901€769k€1.41M▲
Financial income75/76B€288k€445k▲
Recurring financial income75€288k€445k▲
Income from current assets751€288k€445k▲
Other financial income752/9€1€324▲
Financial charges65/66B€2k€7k▲
Recurring financial charges65€2k€7k▲
Debt charges650€311€863▲
Other financial charges652/9€1k€6k▲
Profit (loss) for the period before taxes9903€1.05M€1.85M▲
Income taxes67/77€373k€402k▲
Taxes670/3€379k€402k▲
Tax adjustments and reversals of tax provisions77€6k€308▼
Profit (loss) for the period9904€682k€1.45M▲
Profit (loss) for the period to be appropriated9905€682k€1.45M▲
Appropriation of the result
Profit (loss) to be appropriated9906€2.35M€3.80M▲
Profit (loss) brought forward from the previous period14P€1.67M€2.35M▲
Social balance
Average headcount (FTE)908717.319.0▲