Balance sheet
Code20242025
Assets
Total assets20/58€39.27M€38.65M▼
Fixed assets21/28€12.07M€14.35M▲
Intangible fixed assets21€136k€115k▼
Tangible fixed assets22/27€11.93M€14.21M▲
Land and buildings22€4.43M€4.25M▼
Plant, machinery and equipment23€5.45M€7.99M▲
Furniture and vehicles24€875k€1.15M▲
Leasing and similar rights25€1.18M€818k▼
Financial fixed assets28€4k€29k▲
Affiliated companies280/1-€25k
Participating interests280-€25k
Other financial fixed assets284/8€4k€4k=
Amounts receivable and cash guarantees285/8€4k€4k=
Current assets29/58€27.20M€24.30M▼
Amounts receivable after more than one year29€4.82M€4.35M▼
Other amounts receivable291€4.82M€4.35M▼
Stocks and contracts in progress3€5.65M€7.00M▲
Stocks30/36€5.65M€7.00M▲
Goods purchased for resale34€5.65M€7.00M▲
Amounts receivable within one year40/41€7.91M€8.66M▲
Trade receivables40€7.69M€8.10M▲
Other amounts receivable41€222k€560k▲
Current investments50/53€1.84M€1.86M▲
Other investments51/53€1.84M€1.86M▲
Cash at bank and in hand54/58€6.71M€2.33M▼
Deferred charges and accrued income490/1€266k€107k▼
Equity and liabilities
Total equity and liabilities10/49€39.27M€38.65M▼
Equity10/15€17.96M€19.86M▲
Contributions10/11€395k€395k=
Reserves13€17.45M€19.41M▲
Non-distributable reserves130/1€40k€40k=
Reserves not available under the articles1311€40k€40k=
Tax-exempt reserves132€6.03M€6.87M▲
Distributable reserves133€11.38M€12.51M▲
Investment grants15€113k€53k▼
Amounts payable17/49€21.31M€18.79M▼
Amounts payable after more than one year17€4.68M€4.98M▲
Financial debts170/4€4.68M€4.98M▲
Leasing and similar obligations172€716k€437k▼
Credit institutions173€3.97M€4.54M▲
Amounts payable within one year42/48€16.57M€13.66M▼
Current portion of amounts payable after more than one year42€1.22M€1.07M▼
Trade debts44€10.91M€9.39M▼
Suppliers440/4€10.91M€9.39M▼
Taxes, remuneration and social security45€316k€399k▲
Taxes450/3€8k€15k▲
Remuneration and social security454/9€308k€384k▲
Other amounts payable47/48€4.12M€2.81M▼
Accrued charges and deferred income492/3€61k€146k▲
Income statement
Code20242025
Operating income70/76A€52.74M€50.57M▼
Turnover70€52.15M€50.15M▼
Other operating income74€523k€306k▼
Non-recurring operating income76A€66k€116k▲
Operating charges60/66A€46.02M€45.31M▼
Goods for resale, raw materials and consumables60€34.06M€31.93M▼
Purchases600/8€34.68M€33.28M▼
Change in stocks: decrease (increase)609€-619k€-1.35M▼
Services and other goods61€6.66M€7.72M▲
Remuneration, social security and pensions62€2.31M€2.60M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€2.83M€2.85M▲
Other operating charges640/8€160k€188k▲
Non-recurring operating charges66A€4k€16k▲
Operating profit (loss)9901€6.71M€5.26M▼
Financial income75/76B€140k€130k▼
Recurring financial income75€140k€130k▼
Income from current assets751€24k€24k=
Other financial income752/9€116k€106k▼
Financial charges65/66B€48k€81k▲
Recurring financial charges65€48k€81k▲
Debt charges650€95k€70k▼
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651€-57k€0▲
Other financial charges652/9€10k€11k▲
Profit (loss) for the period before taxes9903€6.81M€5.31M▼
Income taxes67/77€1.10M€1.15M▲
Taxes670/3€1.10M€1.15M▲
Tax adjustments and reversals of tax provisions77-€1k
Profit (loss) for the period9904€5.71M€4.16M▼
Transfer to tax-exempt reserves689€856k€842k▼
Profit (loss) for the period to be appropriated9905€4.85M€3.32M▼
Appropriation of the result
Profit (loss) to be appropriated9906€4.85M€3.32M▼
Transfer from equity791/2€0-
From reserves792€0-
Transfer to equity691/2€1.15M€1.12M▼
To other reserves6921€1.15M€1.12M▼
Profit to be distributed694/7€3.70M€2.20M▼
Return on contributions (dividend)694€1.50M€1.40M▼
Directors or managers695€2.20M€800k▼
Social balance
Average headcount (FTE)908742.144.2▲