Balance sheet
Code20242025
Assets
Total assets20/58€122.28M€116.94M▼
Fixed assets21/28€96.52M€93.06M▼
Intangible fixed assets21€204k€772k▲
Tangible fixed assets22/27€95.79M€91.81M▼
Land and buildings22€35.48M€68.07M▲
Plant, machinery and equipment23€4.37M€7.10M▲
Furniture and vehicles24€10.54M€11.70M▲
Leasing and similar rights25€5.63M€4.89M▼
Assets under construction and advance payments27€39.77M€45k▼
Financial fixed assets28€524k€480k▼
Other financial fixed assets284/8€524k€480k▼
Shares284€796€796=
Amounts receivable and cash guarantees285/8€523k€479k▼
Current assets29/58€25.77M€23.87M▼
Amounts receivable after more than one year29-€28k
Other amounts receivable291-€28k
Stocks and contracts in progress3€127k€163k▲
Stocks30/36€127k€163k▲
Raw materials and consumables30/31-€85k
Goods purchased for resale34€127k€78k▼
Amounts receivable within one year40/41€20.11M€20.09M▼
Trade receivables40€15.98M€15.77M▼
Other amounts receivable41€4.13M€4.31M▲
Cash at bank and in hand54/58€5.27M€3.21M▼
Deferred charges and accrued income490/1€263k€388k▲
Equity and liabilities
Total equity and liabilities10/49€122.28M€116.94M▼
Equity10/15€53.73M€59.84M▲
Contributions10/11€36.00M€39.90M▲
Capital10€36.00M€39.90M▲
Issued capital100€36.00M€39.90M▲
Reserves13€7.90M€8.01M▲
Non-distributable reserves130/1€1.90M€2.01M▲
Legal reserve130€1.90M€2.01M▲
Distributable reserves133€6.00M€6.00M=
Profit (loss) carried forward14€9.30M€11.45M▲
Investment grants15€527k€484k▼
Provisions and deferred taxes16€196k€181k▼
Provisions for liabilities and charges160/5€20k€20k=
Other liabilities and charges164/5€20k€20k=
Deferred taxes168€176k€161k▼
Amounts payable17/49€68.36M€56.91M▼
Amounts payable after more than one year17€38.40M€33.56M▼
Financial debts170/4€38.40M€33.56M▼
Leasing and similar obligations172€4.54M€3.63M▼
Credit institutions173€16.37M€12.93M▼
Other loans174€17.50M€17.00M▼
Amounts payable within one year42/48€29.72M€23.04M▼
Current portion of amounts payable after more than one year42€6.72M€6.34M▼
Trade debts44€8.44M€6.97M▼
Suppliers440/4€8.44M€6.97M▼
Taxes, remuneration and social security45€3.27M€1.78M▼
Taxes450/3€1.83M€318k▼
Remuneration and social security454/9€1.44M€1.46M▲
Other amounts payable47/48€11.28M€7.96M▼
Accrued charges and deferred income492/3€241k€309k▲
Income statement
Code20242025
Operating income70/76A€80.27M€78.24M▼
Turnover70€78.00M€76.25M▼
Other operating income74€2.26M€1.98M▼
Non-recurring operating income76A€10k€14k▲
Operating charges60/66A€62.79M€73.75M▲
Goods for resale, raw materials and consumables60€1.11M€899k▼
Purchases600/8€1.08M€935k▼
Change in stocks: decrease (increase)609€27k€-36k▼
Services and other goods61€49.10M€49.98M▲
Remuneration, social security and pensions62€9.14M€9.55M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€8.36M€10.40M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-13k€-3k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€-7.57M-
Other operating charges640/8€2.68M€2.91M▲
Non-recurring operating charges66A€1k€11k▲
Operating profit (loss)9901€17.47M€4.49M▼
Financial income75/76B€59k€45k▼
Recurring financial income75€59k€45k▼
Income from current assets751-€481
Other financial income752/9€59k€44k▼
Financial charges65/66B€1.16M€1.09M▼
Recurring financial charges65€1.16M€1.09M▼
Debt charges650€1.15M€1.08M▼
Other financial charges652/9€12k€10k▼
Profit (loss) for the period before taxes9903€16.37M€3.45M▼
Transfer from deferred taxes780€18k€14k▼
Income taxes67/77€2.48M€1.10M▼
Taxes670/3€2.48M€1.10M▼
Profit (loss) for the period9904€13.91M€2.36M▼
Profit (loss) for the period to be appropriated9905€13.91M€2.36M▼
Appropriation of the result
Profit (loss) to be appropriated9906€14.00M€11.66M▼
Profit (loss) brought forward from the previous period14P€88k€9.30M▲
Transfer to equity691/2€696k€118k▼
To the legal reserve6920€696k€118k▼
Profit to be distributed694/7€4.00M€100k▼
Return on contributions (dividend)694€3.90M-
Directors or managers695€100k€100k=
Social balance
Average headcount (FTE)9087123.1124.1▲