Balance sheet
Code20232025
Assets
Total assets20/58€82.38M€77.82M▼
Fixed assets21/28€67.59M€64.34M▼
Intangible fixed assets21€1.04M€541k▼
Tangible fixed assets22/27€57.54M€62.74M▲
Land and buildings22€366k€298k▼
Plant, machinery and equipment23€472k€3.60M▲
Furniture and vehicles24€17k€142k▲
Leasing and similar rights25€53.91M€58.57M▲
Assets under construction and advance payments27€2.78M€126k▼
Financial fixed assets28€9.01M€1.07M▼
Affiliated companies280/1€9.00M€946k▼
Participating interests280€9.00M€946k▼
Other financial fixed assets284/8€12k€122k▲
Amounts receivable and cash guarantees285/8€12k€122k▲
Current assets29/58€14.78M€13.48M▼
Stocks and contracts in progress3€6.53M€7.11M▲
Stocks30/36€6.53M€7.11M▲
Raw materials and consumables30/31€1.95M€1.16M▼
Work in progress32€244k€542k▲
Finished goods33€3.35M€3.00M▼
Goods purchased for resale34€992k€2.41M▲
Amounts receivable within one year40/41€7.74M€5.10M▼
Trade receivables40€7.74M€3.73M▼
Other amounts receivable41€6k€1.37M▲
Cash at bank and in hand54/58€348k€1.06M▲
Deferred charges and accrued income490/1€162k€208k▲
Equity and liabilities
Total equity and liabilities10/49€82.38M€77.82M▼
Equity10/15€10.27M€13.02M▲
Contributions10/11€1.87M€2.27M▲
Capital10€1.87M€2.27M▲
Issued capital100€1.87M€2.27M▲
Reserves13€2.84M€2.95M▲
Non-distributable reserves130/1€117k€227k▲
Legal reserve130€117k€227k▲
Tax-exempt reserves132€1.45M€1.45M=
Distributable reserves133€1.28M€1.28M=
Profit (loss) carried forward14€532k€2.62M▲
Investment grants15€5.03M€5.17M▲
Provisions and deferred taxes16€270k€284k▲
Provisions for liabilities and charges160/5€220k€31k▼
Major repairs and maintenance162-€31k
Environmental obligations163€220k-
Deferred taxes168€50k€253k▲
Amounts payable17/49€71.84M€64.52M▼
Amounts payable after more than one year17€36.30M€34.41M▼
Financial debts170/4€36.30M€33.04M▼
Subordinated loans170€3.63M€2.01M▼
Leasing and similar obligations172€32.67M€31.02M▼
Trade debts175-€374k
Suppliers1750-€374k
Other amounts payable178/9-€1.00M
Amounts payable within one year42/48€28.53M€24.59M▼
Current portion of amounts payable after more than one year42€7.34M€8.09M▲
Financial debts43€1.63M€2.91M▲
Credit institutions430/8€1.63M€2.91M▲
Trade debts44€5.89M€10.55M▲
Suppliers440/4€5.89M€10.55M▲
Taxes, remuneration and social security45€1.69M€1.54M▼
Taxes450/3€222k€163k▼
Remuneration and social security454/9€1.46M€1.38M▼
Other amounts payable47/48€11.98M€1.50M▼
Accrued charges and deferred income492/3€7.02M€5.52M▼
Income statement
Code20232025
Operating income70/76A€54.49M€63.62M▲
Turnover70€53.15M€62.20M▲
Change in stocks of work in progress, finished goods and contracts in progress71€-50k€-17k▲
Other operating income74€706k€669k▼
Non-recurring operating income76A€687k€765k▲
Operating charges60/66A€51.52M€62.23M▲
Goods for resale, raw materials and consumables60€26.16M€30.28M▲
Purchases600/8€26.00M€30.38M▲
Change in stocks: decrease (increase)609€160k€-101k▼
Services and other goods61€13.16M€16.80M▲
Remuneration, social security and pensions62€7.80M€9.84M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€3.98M€4.98M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4-€0
Provisions for liabilities and charges: additions (uses and reversals)635/8€220k€0▼
Other operating charges640/8€191k€279k▲
Non-recurring operating charges66A€10k€58k▲
Operating profit (loss)9901€2.97M€1.39M▼
Financial income75/76B€765k€530k▼
Recurring financial income75€765k€530k▼
Income from current assets751€4k-
Other financial income752/9€761k€530k▼
Financial charges65/66B€1.73M€1.94M▲
Recurring financial charges65€1.73M€1.94M▲
Debt charges650€1.60M€1.83M▲
Other financial charges652/9€135k€111k▼
Profit (loss) for the period before taxes9903€2.00M€-22k▼
Transfer from deferred taxes780€8k€39k▲
Income taxes67/77€99k€7k▼
Taxes670/3€99k€7k▼
Tax adjustments and reversals of tax provisions77€0€0=
Profit (loss) for the period9904€1.91M€11k▼
Transfer to tax-exempt reserves689€467k-
Profit (loss) for the period to be appropriated9905€1.44M€11k▼
Appropriation of the result
Profit (loss) to be appropriated9906€560k€2.62M▲
Profit (loss) brought forward from the previous period14P€-883k€2.61M▲
Transfer to equity691/2€28k€0▼
To the legal reserve6920€28k€0▼
Social balance
Average headcount (FTE)9087115.4137.7▲