Balance sheet
Code20242025
Assets
Total assets20/58€108.29M€102.23M▼
Fixed assets21/28€97.12M€93.61M▼
Tangible fixed assets22/27€21.22M€17.72M▼
Land and buildings22€3.18M€2.75M▼
Plant, machinery and equipment23€10.88M€10.01M▼
Furniture and vehicles24€7.06M€4.69M▼
Other tangible fixed assets26-€192k
Assets under construction and advance payments27€98k€86k▼
Financial fixed assets28€75.90M€75.89M=
Affiliated companies280/1€75.56M€75.56M=
Participating interests280€75.56M€75.56M=
Other financial fixed assets284/8€341k€328k▼
Amounts receivable and cash guarantees285/8€341k€328k▼
Current assets29/58€11.17M€8.62M▼
Amounts receivable after more than one year29€584k€487k▼
Other amounts receivable291€584k€487k▼
Stocks and contracts in progress3€429k€637k▲
Stocks30/36€429k€637k▲
Raw materials and consumables30/31€429k€637k▲
Amounts receivable within one year40/41€8.96M€6.39M▼
Trade receivables40€7.83M€5.54M▼
Other amounts receivable41€1.13M€852k▼
Cash at bank and in hand54/58€5k€2k▼
Deferred charges and accrued income490/1€1.19M€1.10M▼
Equity and liabilities
Total equity and liabilities10/49€108.29M€102.23M▼
Equity10/15€41.69M€45.18M▲
Contributions10/11€13.83M€13.83M=
Capital10€13.83M€13.83M=
Issued capital100€13.83M€13.83M=
Reserves13€3.58M€3.70M▲
Non-distributable reserves130/1€1.38M€1.38M=
Legal reserve130€1.38M€1.38M=
Tax-exempt reserves132€400k€527k▲
Distributable reserves133€1.79M€1.79M=
Profit (loss) carried forward14€24.28M€27.64M▲
Provisions and deferred taxes16€133k€176k▲
Deferred taxes168€133k€176k▲
Amounts payable17/49€66.46M€56.88M▼
Amounts payable after more than one year17€10.10M€6.42M▼
Financial debts170/4€10.10M€6.42M▼
Leasing and similar obligations172€238k-
Other loans174€9.86M€6.42M▼
Amounts payable within one year42/48€56.32M€50.41M▼
Current portion of amounts payable after more than one year42€3.68M€3.68M=
Financial debts43€35.54M€31.99M▼
Other loans439€35.54M€31.99M▼
Trade debts44€6.05M€4.02M▼
Suppliers440/4€6.05M€4.02M▼
Taxes, remuneration and social security45€11.05M€8.71M▼
Taxes450/3€1.25M€876k▼
Remuneration and social security454/9€9.80M€7.84M▼
Other amounts payable47/48-€2.00M
Accrued charges and deferred income492/3€40k€57k▲
Income statement
Code20242025
Operating income70/76A€53.19M€47.71M▼
Turnover70€44.59M€41.83M▼
Other operating income74€8.18M€5.33M▼
Non-recurring operating income76A€417k€550k▲
Operating charges60/66A€49.88M€41.60M▼
Goods for resale, raw materials and consumables60€44k€480k▲
Change in stocks: decrease (increase)609€44k€480k▲
Services and other goods61€40.73M€33.46M▼
Remuneration, social security and pensions62€1.62M€1.50M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€5.84M€4.82M▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4-€-688k
Other operating charges640/8€1.65M€1.90M▲
Non-recurring operating charges66A€5k€129k▲
Operating profit (loss)9901€3.31M€6.11M▲
Financial income75/76B€2.15M€2.05M▼
Recurring financial income75€2.15M€2.05M▼
Income from financial fixed assets750€2.15M€2.05M▼
Other financial income752/9€3k€23▼
Financial charges65/66B€2.22M€1.46M▼
Recurring financial charges65€2.22M€1.46M▼
Debt charges650€2.22M€1.46M▼
Other financial charges652/9€3k€2k▼
Profit (loss) for the period before taxes9903€3.24M€6.71M▲
Transfer from deferred taxes780€29k€29k▲
Transfer to deferred taxes680€30k€72k▲
Income taxes67/77€292k€1.18M▲
Taxes670/3€320k€1.18M▲
Tax adjustments and reversals of tax provisions77€28k€630▼
Profit (loss) for the period9904€2.94M€5.48M▲
Transfer from tax-exempt reserves789€86k€87k▲
Transfer to tax-exempt reserves689€89k€215k▲
Profit (loss) for the period to be appropriated9905€2.94M€5.35M▲
Appropriation of the result
Profit (loss) to be appropriated9906€24.28M€29.64M▲
Profit (loss) brought forward from the previous period14P€21.34M€24.28M▲
Profit to be distributed694/7-€2.00M
Return on contributions (dividend)694-€2.00M
Social balance
Average headcount (FTE)908715.713.6▼