Balance sheet
Code20232024
Assets
Total assets20/58€29.80M€33.86M▲
Fixed assets21/28€13.02M€12.03M▼
Intangible fixed assets21€467k€582k▲
Tangible fixed assets22/27€9.45M€8.33M▼
Land and buildings22€696k€270k▼
Plant, machinery and equipment23€1.84M€2.07M▲
Furniture and vehicles24€461k€512k▲
Leasing and similar rights25€6.25M€5.20M▼
Assets under construction and advance payments27€199k€270k▲
Financial fixed assets28€3.10M€3.12M▲
Affiliated companies280/1€2.60M€2.60M=
Participating interests280€2.60M€2.60M=
Other financial fixed assets284/8€503k€517k▲
Shares284€35k€35k▼
Amounts receivable and cash guarantees285/8€468k€482k▲
Current assets29/58€16.79M€21.83M▲
Stocks and contracts in progress3€8.66M€7.69M▼
Stocks30/36€3.95M€4.86M▲
Raw materials and consumables30/31€2.83M€1.41M▼
Finished goods33€650k€3.05M▲
Property held for sale35€465k€402k▼
Contracts in progress37€4.72M€2.83M▼
Amounts receivable within one year40/41€6.40M€13.06M▲
Trade receivables40€6.17M€3.07M▼
Other amounts receivable41€227k€9.99M▲
Cash at bank and in hand54/58€612k€276k▼
Deferred charges and accrued income490/1€1.11M€810k▼
Equity and liabilities
Total equity and liabilities10/49€29.80M€33.86M▲
Equity10/15€8.74M€11.41M▲
Contributions10/11€3.74M€3.74M=
Capital10€3.73M€3.73M=
Issued capital100€3.73M€3.73M=
Outside capital11€2k€2k=
Share premium1100/10€2k€2k=
Reserves13€5.01M€7.67M▲
Non-distributable reserves130/1€373k€373k=
Legal reserve130€373k€373k=
Tax-exempt reserves132€1.14M€3.68M▲
Distributable reserves133€3.49M€3.62M▲
Provisions and deferred taxes16€510k€1.60M▲
Provisions for liabilities and charges160/5€332k€573k▲
Other liabilities and charges164/5€332k€573k▲
Deferred taxes168€178k€1.02M▲
Amounts payable17/49€20.55M€20.86M▲
Amounts payable after more than one year17€6.64M€5.41M▼
Financial debts170/4€6.64M€5.41M▼
Leasing and similar obligations172€4.15M€3.40M▼
Credit institutions173€1.23M€889k▼
Other loans174€1.26M€1.12M▼
Amounts payable within one year42/48€13.89M€15.43M▲
Current portion of amounts payable after more than one year42€1.86M€1.56M▼
Financial debts43€4.58M€5.62M▲
Credit institutions430/8€4.58M€5.62M▲
Trade debts44€6.04M€6.61M▲
Suppliers440/4€6.04M€6.61M▲
Advances received on contracts in progress46€224k€363k▲
Taxes, remuneration and social security45€1.14M€1.05M▼
Taxes450/3€222k€217k▼
Remuneration and social security454/9€918k€832k▼
Other amounts payable47/48€37k€238k▲
Accrued charges and deferred income492/3€19k€14k▼
Income statement
Code20232024
Operating income70/76A€53.88M€59.30M▲
Turnover70€53.57M€47.15M▼
Change in stocks of work in progress, finished goods and contracts in progress71€-1.18M€506k▲
Own construction capitalised72-€75k
Other operating income74€1.09M€884k▼
Non-recurring operating income76A€394k€10.69M▲
Operating charges60/66A€53.47M€55.26M▲
Goods for resale, raw materials and consumables60€28.70M€30.16M▲
Purchases600/8€28.24M€28.67M▲
Change in stocks: decrease (increase)609€457k€1.48M▲
Services and other goods61€10.29M€10.01M▼
Remuneration, social security and pensions62€12.54M€12.32M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€1.89M€1.64M▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4-€-131k
Provisions for liabilities and charges: additions (uses and reversals)635/8€-12k€241k▲
Other operating charges640/8€67k€246k▲
Non-recurring operating charges66A€11k€778k▲
Operating profit (loss)9901€407k€4.04M▲
Financial income75/76B€72k€92k▲
Recurring financial income75€72k€92k▲
Income from current assets751€28k€75k▲
Other financial income752/9€44k€17k▼
Financial charges65/66B€480k€611k▲
Recurring financial charges65€480k€611k▲
Debt charges650€438k€515k▲
Other financial charges652/9€42k€96k▲
Profit (loss) for the period before taxes9903€-596€3.52M▲
Transfer from deferred taxes780€23k€78k▲
Transfer to deferred taxes680-€925k
Income taxes67/77€4k€7k▲
Taxes670/3€4k€7k▲
Profit (loss) for the period9904€18k€2.67M▲
Transfer from tax-exempt reserves789€69k€234k▲
Transfer to tax-exempt reserves689-€2.78M
Profit (loss) for the period to be appropriated9905€87k€125k▲
Appropriation of the result
Profit (loss) to be appropriated9906€87k€125k▲
Transfer to equity691/2€87k€125k▲
To other reserves6921€87k€125k▲
Social balance
Average headcount (FTE)9087207.3194.4▼