Balance sheet
Code20242025
Assets
Total assets20/58€94.86M€110.53M▲
Fixed assets21/28€26.74M€33.93M▲
Intangible fixed assets21€31k€84k▲
Tangible fixed assets22/27€11.41M€18.39M▲
Land and buildings22€7.15M€14.63M▲
Plant, machinery and equipment23€1.30M€1.08M▼
Furniture and vehicles24€1.13M€1.07M▼
Leasing and similar rights25€104k€30k▼
Other tangible fixed assets26€1.72M€1.58M▼
Financial fixed assets28€15.30M€15.45M▲
Affiliated companies280/1€13.08M€13.08M=
Participating interests280€13.08M€13.08M=
Other financial fixed assets284/8€2.22M€2.38M▲
Shares284€170k€179k▲
Amounts receivable and cash guarantees285/8€2.05M€2.20M▲
Current assets29/58€68.12M€76.60M▲
Amounts receivable after more than one year29€20k-
Other amounts receivable291€20k-
Stocks and contracts in progress3€21.85M€19.48M▼
Stocks30/36€3.33M€1.07M▼
Goods purchased for resale34€429k€507k▲
Property held for sale35€2.90M€561k▼
Contracts in progress37€18.51M€18.41M▼
Amounts receivable within one year40/41€12.78M€26.67M▲
Trade receivables40€8.40M€20.80M▲
Other amounts receivable41€4.37M€5.87M▲
Current investments50/53€16.34M€14.39M▼
Own shares50€5.14M€5.14M=
Other investments51/53€11.20M€9.24M▼
Cash at bank and in hand54/58€14.21M€13.17M▼
Deferred charges and accrued income490/1€2.92M€2.89M▼
Equity and liabilities
Total equity and liabilities10/49€94.86M€110.53M▲
Equity10/15€60.57M€70.56M▲
Contributions10/11€900k€900k=
Capital10€900k€900k=
Issued capital100€900k€900k=
Revaluation surpluses12-€7.28M
Reserves13€11.04M€11.18M▲
Non-distributable reserves130/1€5.23M€5.23M=
Legal reserve130€90k€90k=
Own shares acquired1312€5.14M€5.14M=
Tax-exempt reserves132€2.74M€2.89M▲
Distributable reserves133€3.06M€3.06M=
Profit (loss) carried forward14€48.63M€50.93M▲
Investment grants15-€276k
Provisions and deferred taxes16€932k€821k▼
Provisions for liabilities and charges160/5€262k€174k▼
Other liabilities and charges164/5€262k€174k▼
Deferred taxes168€670k€647k▼
Amounts payable17/49€33.36M€39.15M▲
Amounts payable after more than one year17€5.31M€3.83M▼
Financial debts170/4€5.31M€3.83M▼
Leasing and similar obligations172€37k€14k▼
Credit institutions173€5.27M€3.82M▼
Amounts payable within one year42/48€23.75M€31.45M▲
Current portion of amounts payable after more than one year42€1.61M€1.63M▲
Financial debts43€512€2.00M▲
Credit institutions430/8€512€2.00M▲
Trade debts44€17.56M€20.61M▲
Suppliers440/4€17.56M€20.61M▲
Advances received on contracts in progress46€1.12M€2.70M▲
Taxes, remuneration and social security45€1.97M€2.65M▲
Taxes450/3€728k€1.39M▲
Remuneration and social security454/9€1.24M€1.26M▲
Other amounts payable47/48€1.51M€1.86M▲
Accrued charges and deferred income492/3€4.30M€3.86M▼
Income statement
Code20242025
Operating income70/76A€105.63M€114.16M▲
Turnover70€102.74M€110.79M▲
Change in stocks of work in progress, finished goods and contracts in progress71€-3.61M€891k▲
Own construction capitalised72€4.71M€492k▼
Other operating income74€1.67M€1.93M▲
Non-recurring operating income76A€122k€56k▼
Operating charges60/66A€103.56M€111.11M▲
Goods for resale, raw materials and consumables60€82.32M€86.35M▲
Purchases600/8€82.37M€84.09M▲
Change in stocks: decrease (increase)609€-50k€2.26M▲
Services and other goods61€7.24M€8.71M▲
Remuneration, social security and pensions62€12.10M€12.95M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€1.31M€1.65M▲
Provisions for liabilities and charges: additions (uses and reversals)635/8€51k€-88k▼
Other operating charges640/8€448k€1.51M▲
Non-recurring operating charges66A€81k€33k▼
Operating profit (loss)9901€2.08M€3.05M▲
Financial income75/76B€3.23M€3.60M▲
Recurring financial income75€3.23M€3.60M▲
Income from financial fixed assets750€2.18M€2.26M▲
Income from current assets751€552k€554k▲
Other financial income752/9€497k€785k▲
Financial charges65/66B€1.14M€2.04M▲
Recurring financial charges65€1.14M€2.04M▲
Debt charges650€526k€1.16M▲
Other financial charges652/9€613k€880k▲
Profit (loss) for the period before taxes9903€4.17M€4.61M▲
Transfer from deferred taxes780€6k€22k▲
Income taxes67/77€594k€745k▲
Taxes670/3€594k€745k▲
Profit (loss) for the period9904€3.58M€3.88M▲
Transfer from tax-exempt reserves789€228k€67k▼
Transfer to tax-exempt reserves689€421k€211k▼
Profit (loss) for the period to be appropriated9905€3.39M€3.74M▲
Appropriation of the result
Profit (loss) to be appropriated9906€50.24M€52.37M▲
Profit (loss) brought forward from the previous period14P€46.85M€48.63M▲
Transfer to equity691/2€211k-
To other reserves6921€211k-
Profit to be distributed694/7€1.40M€1.44M▲
Return on contributions (dividend)694€1.40M€1.44M▲
Social balance
Average headcount (FTE)9087182.2187.1▲