Balance sheet
Code20232024
Assets
Total assets20/58€38.34M€40.84M▲
Fixed assets21/28€11.77M€12.37M▲
Intangible fixed assets21€72k€1.55M▲
Tangible fixed assets22/27€11.60M€10.72M▼
Land and buildings22€713k€698k▼
Plant, machinery and equipment23€2.28M€1.57M▼
Furniture and vehicles24€231k€133k▼
Leasing and similar rights25€6.74M€6.00M▼
Assets under construction and advance payments27€1.63M€2.31M▲
Financial fixed assets28€99k€99k=
Other financial fixed assets284/8€99k€99k=
Amounts receivable and cash guarantees285/8€99k€99k=
Current assets29/58€26.58M€28.47M▲
Amounts receivable after more than one year29-€854k
Other amounts receivable291-€854k
Stocks and contracts in progress3€16.74M€14.85M▼
Stocks30/36€16.74M€14.85M▼
Raw materials and consumables30/31€3.98M€3.10M▼
Work in progress32€4.01M€1.58M▼
Finished goods33€506k€4.55M▲
Goods purchased for resale34€8.24M€5.63M▼
Amounts receivable within one year40/41€9.10M€12.02M▲
Trade receivables40€4.88M€10.11M▲
Other amounts receivable41€4.22M€1.90M▼
Cash at bank and in hand54/58€269k€725k▲
Deferred charges and accrued income490/1€468k€20k▼
Equity and liabilities
Total equity and liabilities10/49€38.34M€40.84M▲
Equity10/15€9.13M€-8.10M▼
Contributions10/11€20.05M€20.05M=
Capital10€20.05M€20.05M=
Issued capital100€20.05M€20.05M=
Profit (loss) carried forward14€-10.91M€-28.15M▼
Provisions and deferred taxes16€1.91M€8.17M▲
Provisions for liabilities and charges160/5€1.91M€8.17M▲
Pensions and similar obligations160€475k€313k▼
Other liabilities and charges164/5€1.43M€7.86M▲
Amounts payable17/49€27.30M€40.77M▲
Amounts payable after more than one year17€12.41M€11.58M▼
Financial debts170/4€12.41M€11.58M▼
Leasing and similar obligations172€46k€1.98M▲
Other loans174€12.36M€9.60M▼
Amounts payable within one year42/48€14.64M€28.96M▲
Current portion of amounts payable after more than one year42€752k€812k▲
Trade debts44€11.93M€26.41M▲
Suppliers440/4€11.93M€26.41M▲
Taxes, remuneration and social security45€1.79M€1.73M▼
Taxes450/3€297k€287k▼
Remuneration and social security454/9€1.49M€1.44M▼
Other amounts payable47/48€168k€4k▼
Accrued charges and deferred income492/3€255k€234k▼
Income statement
Code20232024
Operating income70/76A€102.99M€98.06M▼
Turnover70€106.30M€92.61M▼
Change in stocks of work in progress, finished goods and contracts in progress71€-5.69M€1.61M▲
Own construction capitalised72€2k-
Other operating income74€2.26M€3.81M▲
Non-recurring operating income76A€125k€29k▼
Operating charges60/66A€106.75M€114.11M▲
Goods for resale, raw materials and consumables60€72.11M€67.73M▼
Purchases600/8€64.98M€64.73M▼
Change in stocks: decrease (increase)609€7.13M€3.00M▼
Services and other goods61€27.39M€29.50M▲
Remuneration, social security and pensions62€9.05M€8.02M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€1.44M€1.59M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-1.58M€499k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€-2.42M€6.26M▲
Other operating charges640/8€758k€513k▼
Operating profit (loss)9901€-3.76M€-16.05M▼
Financial income75/76B€94k€194k▲
Recurring financial income75€94k€194k▲
Income from current assets751€6k€456▼
Other financial income752/9€88k€194k▲
Financial charges65/66B€1.29M€1.38M▲
Recurring financial charges65€1.29M€1.38M▲
Debt charges650€1.07M€1.17M▲
Other financial charges652/9€217k€212k▼
Profit (loss) for the period before taxes9903€-4.95M€-17.23M▼
Income taxes67/77€2k€1k▼
Taxes670/3€2k€1k▼
Profit (loss) for the period9904€-4.95M€-17.24M▼
Profit (loss) for the period to be appropriated9905€-4.95M€-17.24M▼
Appropriation of the result
Profit (loss) to be appropriated9906€-10.91M€-28.15M▼
Profit (loss) brought forward from the previous period14P€-5.96M€-10.91M▼
Social balance
Average headcount (FTE)908797.591.0▼