Balance sheet
Code20242025
Assets
Total assets20/58€12.94M€13.10M▲
Fixed assets21/28€3.15M€3.02M▼
Tangible fixed assets22/27€1.42M€1.44M▲
Land and buildings22€843k€835k▼
Plant, machinery and equipment23€127k€136k▲
Furniture and vehicles24€447k€473k▲
Financial fixed assets28€1.74M€1.57M▼
Affiliated companies280/1€1.19M€1.19M=
Participating interests280€1.19M€1.19M=
Other financial fixed assets284/8€545k€383k▼
Shares284€441k€293k▼
Amounts receivable and cash guarantees285/8€104k€90k▼
Current assets29/58€9.79M€10.08M▲
Stocks and contracts in progress3€53k€56k▲
Stocks30/36€53k€56k▲
Goods purchased for resale34€53k€56k▲
Contracts in progress37€0€0=
Amounts receivable within one year40/41€2.74M€3.51M▲
Trade receivables40€2.42M€3.34M▲
Other amounts receivable41€323k€161k▼
Current investments50/53€4.09M€2.98M▼
Other investments51/53€4.09M€2.98M▼
Cash at bank and in hand54/58€2.90M€3.53M▲
Deferred charges and accrued income490/1€1k€9k▲
Equity and liabilities
Total equity and liabilities10/49€12.94M€13.10M▲
Equity10/15€3.21M€2.97M▼
Contributions10/11€1.26M€1.26M=
Capital10€1.26M€1.26M=
Issued capital100€1.26M€1.26M=
Revaluation surpluses12€1.56M€1.56M=
Reserves13€370k€126k▼
Non-distributable reserves130/1€126k€126k=
Legal reserve130€126k€126k=
Tax-exempt reserves132€244k-
Profit (loss) carried forward14€958€12k▲
Investment grants15€12k€12k▼
Provisions and deferred taxes16€357k€378k▲
Provisions for liabilities and charges160/5€357k€378k▲
Other liabilities and charges164/5€357k€378k▲
Amounts payable17/49€9.38M€9.75M▲
Amounts payable after more than one year17€1.47M€739k▼
Financial debts170/4€1.47M€739k▼
Subordinated loans170€1.47M€739k▼
Amounts payable within one year42/48€7.91M€9.00M▲
Current portion of amounts payable after more than one year42€722k€730k▲
Trade debts44€2.09M€1.63M▼
Suppliers440/4€2.09M€1.63M▼
Advances received on contracts in progress46€3.76M€4.41M▲
Taxes, remuneration and social security45€378k€333k▼
Taxes450/3€54k€148k▲
Remuneration and social security454/9€324k€185k▼
Other amounts payable47/48€951k€1.90M▲
Accrued charges and deferred income492/3€421€4k▲
Income statement
Code20242025
Operating income70/76A€14.44M€17.35M▲
Turnover70€14.48M€15.29M▲
Change in stocks of work in progress, finished goods and contracts in progress71€-452k€1.60M▲
Other operating income74€397k€450k▲
Non-recurring operating income76A€13k€4k▼
Operating charges60/66A€13.32M€15.05M▲
Goods for resale, raw materials and consumables60€9.17M€10.09M▲
Purchases600/8€9.17M€10.10M▲
Change in stocks: decrease (increase)609€-545€-3k▼
Services and other goods61€855k€983k▲
Remuneration, social security and pensions62€3.40M€3.56M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€342k€340k▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€-40k€40k▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€-424k€21k▲
Other operating charges640/8€16k€8k▼
Non-recurring operating charges66A€45€24▼
Operating profit (loss)9901€1.11M€2.30M▲
Financial income75/76B€538k€100k▼
Recurring financial income75€538k€100k▼
Income from financial fixed assets750€304k€3k▼
Income from current assets751€72k€81k▲
Other financial income752/9€162k€16k▼
Financial charges65/66B€16k€122k▲
Recurring financial charges65€16k€45k▲
Debt charges650€34k€26k▼
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651€-28k-
Other financial charges652/9€10k€18k▲
Non-recurring financial charges66B-€78k
Profit (loss) for the period before taxes9903€1.64M€2.28M▲
Income taxes67/77€311k€611k▲
Taxes670/3€315k€625k▲
Tax adjustments and reversals of tax provisions77€4k€14k▲
Profit (loss) for the period9904€1.32M€1.67M▲
Transfer from tax-exempt reserves789-€244k
Transfer to tax-exempt reserves689€17k-
Profit (loss) for the period to be appropriated9905€1.31M€1.91M▲
Appropriation of the result
Profit (loss) to be appropriated9906€951k€1.91M▲
Profit (loss) brought forward from the previous period14P€-356k€958▲
Transfer from equity791/2-€244k
From reserves792-€244k
Transfer to equity691/2-€244k
To other reserves6921-€244k
Profit to be distributed694/7€950k€1.90M▲
Return on contributions (dividend)694€950k€1.90M▲
Social balance
Average headcount (FTE)908754.853.0▼