Balance sheet
Code20242025
Assets
Total assets20/58€16.58M€27.15M▲
Fixed assets21/28€12.77M€13.98M▲
Intangible fixed assets21€173k€557k▲
Tangible fixed assets22/27€11.78M€13.00M▲
Land and buildings22€8.01M€8.07M▲
Plant, machinery and equipment23€1.08M€2.19M▲
Furniture and vehicles24€138k€512k▲
Leasing and similar rights25€1.00M€2.16M▲
Assets under construction and advance payments27€1.56M€72k▼
Financial fixed assets28€822k€425k▼
Affiliated companies280/1€819k€422k▼
Participating interests280€368k€0▼
Amounts receivable281€450k€422k▼
Other financial fixed assets284/8€3k€3k=
Amounts receivable and cash guarantees285/8€3k€3k=
Current assets29/58€3.81M€13.17M▲
Stocks and contracts in progress3€0€4.82M▲
Stocks30/36-€4.82M
Raw materials and consumables30/31-€3.66M
Work in progress32-€230k
Finished goods33-€930k
Amounts receivable within one year40/41€2.77M€4.12M▲
Trade receivables40€1.18M€3.95M▲
Other amounts receivable41€1.58M€173k▼
Current investments50/53-€1.00M
Other investments51/53-€1.00M
Cash at bank and in hand54/58€957k€3.07M▲
Deferred charges and accrued income490/1€86k€154k▲
Equity and liabilities
Total equity and liabilities10/49€16.58M€27.15M▲
Equity10/15€7.09M€14.21M▲
Contributions10/11€1.58M€1.58M=
Capital10€1.58M€1.58M=
Issued capital100€1.58M€1.58M=
Revaluation surpluses12€1.25M€1.25M=
Reserves13€158k€2.16M▲
Non-distributable reserves130/1€158k€158k=
Legal reserve130€158k€158k=
Tax-exempt reserves132-€2.00M
Profit (loss) carried forward14€4.10M€9.22M▲
Amounts payable17/49€9.49M€12.93M▲
Amounts payable after more than one year17€5.46M€5.44M▼
Financial debts170/4€5.46M€5.44M▼
Leasing and similar obligations172€628k€1.55M▲
Credit institutions173€4.83M€3.89M▼
Amounts payable within one year42/48€3.96M€7.39M▲
Current portion of amounts payable after more than one year42€1.00M€1.32M▲
Financial debts43€24k€0▼
Credit institutions430/8€24k€0▼
Trade debts44€747k€2.17M▲
Suppliers440/4€747k€2.17M▲
Taxes, remuneration and social security45€392k€903k▲
Taxes450/3€198k€277k▲
Remuneration and social security454/9€193k€626k▲
Other amounts payable47/48€1.79M€3.00M▲
Accrued charges and deferred income492/3€80k€102k▲
Income statement
Code20242025
Operating income70/76A€5.73M€32.57M▲
Turnover70€5.60M€31.26M▲
Change in stocks of work in progress, finished goods and contracts in progress71-€1.16M
Other operating income74€103k€146k▲
Non-recurring operating income76A€23k€0▼
Operating charges60/66A€4.27M€26.23M▲
Goods for resale, raw materials and consumables60€24k€16.40M▲
Purchases600/8€24k€15.94M▲
Change in stocks: decrease (increase)609-€461k
Services and other goods61€1.73M€4.56M▲
Remuneration, social security and pensions62€1.08M€3.65M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€1.39M€1.52M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4-€-179k
Other operating charges640/8€51k€279k▲
Non-recurring operating charges66A€0-
Operating profit (loss)9901€1.46M€6.34M▲
Financial income75/76B€754k€7.94M▲
Recurring financial income75€729k€86k▼
Income from financial fixed assets750€708k€0▼
Income from current assets751€20k€70k▲
Other financial income752/9€912€16k▲
Non-recurring financial income76B€25k€7.85M▲
Financial charges65/66B€1.23M€1.09M▼
Recurring financial charges65€366k€229k▼
Debt charges650€141k€189k▲
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651€220k€-220k▼
Other financial charges652/9€5k€260k▲
Non-recurring financial charges66B€865k€865k=
Profit (loss) for the period before taxes9903€980k€13.18M▲
Income taxes67/77€334k€1.56M▲
Taxes670/3€334k€1.57M▲
Tax adjustments and reversals of tax provisions77€117€1k▲
Profit (loss) for the period9904€647k€11.62M▲
Transfer to tax-exempt reserves689-€2.00M
Profit (loss) for the period to be appropriated9905€647k€9.62M▲
Appropriation of the result
Profit (loss) to be appropriated9906€4.90M€13.72M▲
Profit (loss) brought forward from the previous period14P€4.25M€4.10M▼
Profit to be distributed694/7€800k€4.50M▲
Return on contributions (dividend)694€800k€4.50M▲
Social balance
Average headcount (FTE)908712.446.8▲