Balance sheet
Code20242025
Assets
Total assets20/58€19.96M€22.51M▲
Fixed assets21/28€7.69M€7.24M▼
Intangible fixed assets21€1.14M€820k▼
Tangible fixed assets22/27€5.33M€5.29M▼
Land and buildings22€1.69M€1.68M▼
Plant, machinery and equipment23€1.20M€1.48M▲
Furniture and vehicles24€162k€130k▼
Leasing and similar rights25€1.40M€1.42M▲
Assets under construction and advance payments27€883k€583k▼
Financial fixed assets28€1.21M€1.13M▼
Affiliated companies280/1€1.13M€1.13M=
Participating interests280€1.13M€1.13M=
Other financial fixed assets284/8€88k€7k▼
Shares284€7k€7k=
Amounts receivable and cash guarantees285/8€80k-
Current assets29/58€12.27M€15.26M▲
Amounts receivable after more than one year29-€840k
Other amounts receivable291-€840k
Stocks and contracts in progress3€9.93M€6.54M▼
Stocks30/36€9.93M€6.54M▼
Raw materials and consumables30/31€2.41M€1.75M▼
Work in progress32€4.70M€3.11M▼
Finished goods33€2.81M€1.67M▼
Goods purchased for resale34€11k€11k▲
Amounts receivable within one year40/41€1.87M€7.46M▲
Trade receivables40€1.66M€2.07M▲
Other amounts receivable41€211k€5.39M▲
Cash at bank and in hand54/58€387k€381k▼
Deferred charges and accrued income490/1€81k€42k▼
Equity and liabilities
Total equity and liabilities10/49€19.96M€22.51M▲
Equity10/15€11.69M€9.29M▼
Contributions10/11€14.34M€14.34M=
Capital10€14.34M€14.34M=
Issued capital100€14.34M€14.34M=
Reserves13€2.49M€2.07M▼
Non-distributable reserves130/1€1.13M€1.13M=
Legal reserve130€987k€987k=
Other1319€142k€142k=
Tax-exempt reserves132€1.36M€943k▼
Profit (loss) carried forward14€-5.13M€-7.13M▼
Investment grants15-€10k
Provisions and deferred taxes16-€239k
Provisions for liabilities and charges160/5-€239k
Other liabilities and charges164/5-€239k
Amounts payable17/49€8.26M€12.98M▲
Amounts payable after more than one year17€3.26M€2.77M▼
Financial debts170/4€2.00M€2.01M▲
Subordinated loans170€700k€600k▼
Leasing and similar obligations172€262k€193k▼
Credit institutions173€1.04M€1.22M▲
Other amounts payable178/9€1.26M€759k▼
Amounts payable within one year42/48€4.93M€10.08M▲
Current portion of amounts payable after more than one year42€1.09M€1.33M▲
Financial debts43€377k€4.06M▲
Credit institutions430/8€377k€4.06M▲
Trade debts44€2.42M€2.98M▲
Suppliers440/4€2.42M€2.98M▲
Advances received on contracts in progress46€47k€47k=
Taxes, remuneration and social security45€996k€1.10M▲
Taxes450/3€80k€92k▲
Remuneration and social security454/9€916k€1.01M▲
Other amounts payable47/48-€562k
Accrued charges and deferred income492/3€73k€125k▲
Income statement
Code20242025
Operating income70/76A€28.22M€21.04M▼
Turnover70€27.90M€17.69M▼
Change in stocks of work in progress, finished goods and contracts in progress71€-270k€-2.94M▼
Other operating income74€554k€299k▼
Non-recurring operating income76A€39k€5.99M▲
Operating charges60/66A€30.74M€23.25M▼
Goods for resale, raw materials and consumables60€7.22M€4.14M▼
Purchases600/8€7.18M€3.50M▼
Change in stocks: decrease (increase)609€37k€631k▲
Services and other goods61€14.35M€11.37M▼
Remuneration, social security and pensions62€7.67M€6.32M▼
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€1.28M€1.05M▼
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€56k€-182k▼
Other operating charges640/8€166k€183k▲
Non-recurring operating charges66A-€378k
Operating profit (loss)9901€-2.52M€-2.22M▲
Financial income75/76B€406k€175k▼
Recurring financial income75€406k€175k▼
Income from financial fixed assets750€1k€996▼
Other financial income752/9€404k€174k▼
Financial charges65/66B€193k€369k▲
Recurring financial charges65€193k€369k▲
Debt charges650€177k€236k▲
Other financial charges652/9€16k€133k▲
Profit (loss) for the period before taxes9903€-2.31M€-2.41M▼
Income taxes67/77€-2k€2k▲
Taxes670/3€3k€2k▼
Tax adjustments and reversals of tax provisions77€5k€0▼
Profit (loss) for the period9904€-2.30M€-2.41M▼
Transfer from tax-exempt reserves789-€414k
Profit (loss) for the period to be appropriated9905€-2.30M€-2.00M▲
Appropriation of the result
Profit (loss) to be appropriated9906€-5.13M€-7.13M▼
Profit (loss) brought forward from the previous period14P€-2.83M€-5.13M▼
Social balance
Average headcount (FTE)9087125.0105.4▼