Balance sheet
Code20242025
Assets
Total assets20/58€34.42M€33.18M▼
Fixed assets21/28€13.48M€15.55M▲
Intangible fixed assets21€12.62M€14.57M▲
Tangible fixed assets22/27€476k€653k▲
Plant, machinery and equipment23€102k€107k▲
Furniture and vehicles24€366k€546k▲
Assets under construction and advance payments27€7k-
Financial fixed assets28€377k€320k▼
Affiliated companies280/1€104k€104k=
Participating interests280€104k€104k=
Other financial fixed assets284/8€273k€215k▼
Amounts receivable and cash guarantees285/8€273k€215k▼
Current assets29/58€20.95M€17.64M▼
Amounts receivable after more than one year29€573k€763k▲
Other amounts receivable291€573k€763k▲
Amounts receivable within one year40/41€4.59M€9.54M▲
Trade receivables40€4.33M€6.03M▲
Other amounts receivable41€252k€3.51M▲
Cash at bank and in hand54/58€14.30M€2.65M▼
Deferred charges and accrued income490/1€1.48M€4.68M▲
Equity and liabilities
Total equity and liabilities10/49€34.42M€33.18M▼
Equity10/15€20.31M€8.13M▼
Contributions10/11€7.45M€7.45M=
Capital10€6.72M€6.72M=
Issued capital100€6.72M€6.72M=
Outside capital11€735k€735k=
Share premium1100/10€735k€735k=
Reserves13€672k€672k=
Non-distributable reserves130/1€672k€672k=
Legal reserve130€672k€672k=
Profit (loss) carried forward14€12.18M-
Provisions and deferred taxes16€196k-
Provisions for liabilities and charges160/5€196k-
Other liabilities and charges164/5€196k-
Amounts payable17/49€13.92M€25.06M▲
Amounts payable after more than one year17€107k-
Trade debts175€107k-
Suppliers1750€107k-
Amounts payable within one year42/48€6.88M€16.99M▲
Current portion of amounts payable after more than one year42€124k€107k▼
Financial debts43-€227k
Other loans439-€227k
Trade debts44€3.79M€5.04M▲
Suppliers440/4€3.79M€5.04M▲
Taxes, remuneration and social security45€2.85M€2.87M▲
Taxes450/3€662k€408k▼
Remuneration and social security454/9€2.19M€2.47M▲
Other amounts payable47/48€115k€8.75M▲
Accrued charges and deferred income492/3€6.93M€8.07M▲
Income statement
Code20242025
Operating income70/76A€53.73M€62.47M▲
Turnover70€42.57M€50.07M▲
Own construction capitalised72€10.20M€11.77M▲
Other operating income74€964k€634k▼
Operating charges60/66A€45.94M€57.67M▲
Services and other goods61€24.56M€33.19M▲
Remuneration, social security and pensions62€13.28M€14.50M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€7.87M€9.99M▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€196k€-196k▼
Other operating charges640/8€41k€32k▼
Non-recurring operating charges66A€257€151k▲
Operating profit (loss)9901€7.79M€4.80M▼
Financial income75/76B€1.08M€244k▼
Recurring financial income75€1.08M€244k▼
Income from financial fixed assets750€536€24k▲
Income from current assets751€11k€35k▲
Other financial income752/9€1.07M€185k▼
Financial charges65/66B€345k€2.47M▲
Recurring financial charges65€345k€2.47M▲
Debt charges650€113k€150k▲
Other financial charges652/9€232k€2.32M▲
Profit (loss) for the period before taxes9903€8.53M€2.58M▼
Income taxes67/77€1.44M€-991k▼
Taxes670/3€1.47M€66k▼
Tax adjustments and reversals of tax provisions77€39k€1.06M▲
Profit (loss) for the period9904€7.09M€3.57M▼
Profit (loss) for the period to be appropriated9905€7.09M€3.57M▼
Appropriation of the result
Profit (loss) to be appropriated9906€12.53M€15.75M▲
Profit (loss) brought forward from the previous period14P€5.44M€12.18M▲
Transfer to equity691/2€350k-
To the legal reserve6920€350k-
Profit to be distributed694/7-€15.75M
Return on contributions (dividend)694-€15.75M
Social balance
Average headcount (FTE)9087113.3135.2▲