Balance sheet
Code20242025
Assets
Total assets20/58€234.40M€219.81M▼
Formation expenses20€0€0▲
Fixed assets21/28€83.85M€87.89M▲
Intangible fixed assets21€10.31M€11.20M▲
Tangible fixed assets22/27€71.23M€74.38M▲
Land and buildings22€10.88M€10.80M▼
Plant, machinery and equipment23€54.84M€57.10M▲
Furniture and vehicles24€993k€800k▼
Leasing and similar rights25€1.05M€2.18M▲
Other tangible fixed assets26€0€0=
Assets under construction and advance payments27€3.47M€3.51M▲
Financial fixed assets28€2.31M€2.31M=
Affiliated companies280/1€1.75M€1.75M=
Participating interests280€952k€952k=
Amounts receivable281€800k€800k=
Companies linked by participating interests282/3€0-
Participating interests282€0-
Amounts receivable283€0-
Other financial fixed assets284/8€562k€562k=
Shares284€0-
Amounts receivable and cash guarantees285/8€562k€562k=
Current assets29/58€150.55M€131.92M▼
Amounts receivable after more than one year29€0-
Trade receivables290€0-
Other amounts receivable291€0-
Stocks and contracts in progress3€45.05M€48.60M▲
Stocks30/36€45.05M€48.60M▲
Raw materials and consumables30/31€20.97M€24.70M▲
Work in progress32€9.40M€10.49M▲
Finished goods33€14.69M€13.41M▼
Goods purchased for resale34€0-
Property held for sale35€0-
Advance payments36€0-
Contracts in progress37€0-
Amounts receivable within one year40/41€91.68M€72.83M▼
Trade receivables40€42.57M€62.89M▲
Other amounts receivable41€49.11M€9.95M▼
Current investments50/53€2.70M€0▼
Other investments51/53€2.70M€0▼
Cash at bank and in hand54/58€10.83M€10.13M▼
Deferred charges and accrued income490/1€283k€362k▲
Equity and liabilities
Total equity and liabilities10/49€234.40M€219.81M▼
Equity10/15€87.33M€87.06M▼
Contributions10/11€75.00M€75.00M=
Capital10€75.00M€75.00M=
Issued capital100€75.00M€75.00M=
Reserves13€7.50M€7.50M=
Non-distributable reserves130/1€7.50M€7.50M=
Legal reserve130€7.50M€7.50M=
Profit (loss) carried forward14€3.28M€3.29M▲
Investment grants15€1.55M€1.27M▼
Provisions and deferred taxes16€18.48M€12.96M▼
Provisions for liabilities and charges160/5€18.48M€12.96M▼
Pensions and similar obligations160€2.35M€1.80M▼
Major repairs and maintenance162€4.55M€0▼
Environmental obligations163€8.81M€8.57M▼
Other liabilities and charges164/5€2.76M€2.59M▼
Deferred taxes168€0-
Amounts payable17/49€128.59M€119.78M▼
Amounts payable after more than one year17€8.15M€6.39M▼
Financial debts170/4€7.42M€5.86M▼
Subordinated loans170€0-
Unsubordinated bonds171€0-
Leasing and similar obligations172€691k€1.26M▲
Credit institutions173€6.73M€4.60M▼
Other loans174€0-
Trade debts175€734k€528k▼
Suppliers1750€734k€528k▼
Amounts payable within one year42/48€120.34M€113.34M▼
Current portion of amounts payable after more than one year42€2.88M€2.98M▲
Financial debts43€21.91M€18.56M▼
Credit institutions430/8€21.91M€18.56M▼
Other loans439€0-
Trade debts44€66.58M€68.58M▲
Suppliers440/4€66.58M€68.58M▲
Taxes, remuneration and social security45€13.96M€11.72M▼
Taxes450/3€3.88M€2.39M▼
Remuneration and social security454/9€10.08M€9.33M▼
Other amounts payable47/48€15.00M€11.50M▼
Accrued charges and deferred income492/3€99k€57k▼
Income statement
Code20242025
Operating income70/76A€409.87M€396.76M▼
Turnover70€379.33M€379.08M▼
Change in stocks of work in progress, finished goods and contracts in progress71€3.84M€-731k▼
Own construction capitalised72€75k€202k▲
Other operating income74€26.63M€18.21M▼
Non-recurring operating income76A€0€0=
Operating charges60/66A€386.54M€376.82M▼
Goods for resale, raw materials and consumables60€203.96M€199.25M▼
Purchases600/8€196.59M€202.95M▲
Change in stocks: decrease (increase)609€7.36M€-3.70M▼
Services and other goods61€107.36M€110.34M▲
Remuneration, social security and pensions62€52.33M€53.46M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€13.84M€13.47M▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-1.28M€-574k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€4.34M€-5.52M▼
Other operating charges640/8€5.99M€6.38M▲
Operating profit (loss)9901€23.33M€19.94M▼
Financial income75/76B€1.98M€727k▼
Recurring financial income75€1.16M€727k▼
Income from financial fixed assets750€250k€354k▲
Income from current assets751€55k€38k▼
Other financial income752/9€851k€336k▼
Non-recurring financial income76B€820k€0▼
Financial charges65/66B€4.20M€3.96M▼
Recurring financial charges65€3.34M€3.96M▲
Debt charges650€1.42M€1.86M▲
Other financial charges652/9€1.92M€2.09M▲
Non-recurring financial charges66B€863k€0▼
Profit (loss) for the period before taxes9903€21.11M€16.71M▼
Income taxes67/77€5.97M€5.20M▼
Taxes670/3€5.97M€5.20M▼
Profit (loss) for the period9904€15.14M€11.51M▼
Profit (loss) for the period to be appropriated9905€15.14M€11.51M▼
Appropriation of the result
Profit (loss) to be appropriated9906€18.28M€14.79M▼
Profit (loss) brought forward from the previous period14P€3.14M€3.28M▲
Profit to be distributed694/7€15.00M€11.50M▼
Return on contributions (dividend)694€15.00M€11.50M▼
Social balance
Average headcount (FTE)9087595.9591.5▼