Balance sheet
Code20242025
Assets
Total assets20/58€372.46M€386.41M▲
Fixed assets21/28€351.08M€365.90M▲
Intangible fixed assets21€1.26M€1.15M▼
Tangible fixed assets22/27€349.81M€364.75M▲
Land and buildings22€256.57M€325.11M▲
Plant, machinery and equipment23€57k€43k▼
Furniture and vehicles24€257k€160k▼
Leasing and similar rights25€2.39M€2.18M▼
Other tangible fixed assets26€391k€347k▼
Assets under construction and advance payments27€90.14M€36.90M▼
Financial fixed assets28€7k€7k=
Other financial fixed assets284/8€7k€7k=
Shares284€10€10=
Amounts receivable and cash guarantees285/8€7k€7k=
Current assets29/58€21.38M€20.51M▼
Stocks and contracts in progress3€125k€178k▲
Stocks30/36€125k€178k▲
Raw materials and consumables30/31€125k€178k▲
Amounts receivable within one year40/41€15.28M€12.35M▼
Trade receivables40€2.31M€3.56M▲
Other amounts receivable41€12.97M€8.79M▼
Cash at bank and in hand54/58€5.26M€7.45M▲
Deferred charges and accrued income490/1€720k€527k▼
Equity and liabilities
Total equity and liabilities10/49€372.46M€386.41M▲
Equity10/15€124.00M€164.05M▲
Contributions10/11€65k€65k=
Capital10€65k€65k=
Issued capital100€108k€108k=
Uncalled capital101€43k€43k=
Revaluation surpluses12€3.63M€3.61M▼
Reserves13€49.67M€48.18M▼
Non-distributable reserves130/1€678k€693k▲
Legal reserve130€11k€11k=
Other1319€667k€682k▲
Tax-exempt reserves132€13.51M€13.49M▼
Distributable reserves133€35.49M€34.00M▼
Investment grants15€70.64M€112.19M▲
Provisions and deferred taxes16€8.07M€10.33M▲
Provisions for liabilities and charges160/5€3.88M€3.95M▲
Major repairs and maintenance162€3.88M€3.95M▲
Deferred taxes168€4.20M€6.38M▲
Amounts payable17/49€240.39M€212.03M▼
Amounts payable after more than one year17€204.53M€168.02M▼
Financial debts170/4€204.45M€167.95M▼
Leasing and similar obligations172€331k-
Credit institutions173€204.12M€167.95M▼
Other amounts payable178/9€85k€75k▼
Amounts payable within one year42/48€35.64M€43.90M▲
Current portion of amounts payable after more than one year42€4.68M€5.23M▲
Financial debts43€19.16M€20.60M▲
Credit institutions430/8€19.16M€20.60M▲
Trade debts44€7.67M€11.16M▲
Suppliers440/4€7.67M€11.16M▲
Taxes, remuneration and social security45€1.46M€3.62M▲
Taxes450/3€210k€2.40M▲
Remuneration and social security454/9€1.25M€1.22M▼
Other amounts payable47/48€2.66M€3.30M▲
Accrued charges and deferred income492/3€210k€103k▼
Income statement
Code20242025
Operating income70/76A€35.05M€36.76M▲
Turnover70€26.01M€27.98M▲
Own construction capitalised72€2.29M€1.66M▼
Other operating income74€6.75M€7.11M▲
Operating charges60/66A€35.58M€40.55M▲
Goods for resale, raw materials and consumables60€233k€181k▼
Purchases600/8€211k€235k▲
Change in stocks: decrease (increase)609€23k€-53k▼
Services and other goods61€12.16M€12.20M▲
Remuneration, social security and pensions62€10.07M€11.11M▲
Depreciation of and write-downs on formation expenses, intangible and tangible fixed assets630€9.68M€13.25M▲
Write-downs on stocks, contracts in progress and trade receivables: additions (reversals)631/4€412k€75k▼
Provisions for liabilities and charges: additions (uses and reversals)635/8€19k€70k▲
Other operating charges640/8€3.00M€3.66M▲
Operating profit (loss)9901€-527k€-3.79M▼
Financial income75/76B€2.45M€4.55M▲
Recurring financial income75€2.45M€4.55M▲
Income from current assets751€111k€108k▼
Other financial income752/9€2.33M€4.44M▲
Financial charges65/66B€1.64M€2.55M▲
Recurring financial charges65€1.64M€2.55M▲
Debt charges650€1.61M€2.21M▲
Write-downs on current assets other than stocks, contracts in progress and trade receivables: additions (reversals)651-€298k
Other financial charges652/9€36k€35k▼
Profit (loss) for the period before taxes9903€277k€-1.79M▼
Transfer from deferred taxes780€123k€222k▲
Income taxes67/77€140k€-60k▼
Taxes670/3€140k-
Tax adjustments and reversals of tax provisions77-€60k
Profit (loss) for the period9904€261k€-1.50M▼
Transfer from tax-exempt reserves789€13k€13k=
Profit (loss) for the period to be appropriated9905€274k€-1.49M▼
Appropriation of the result
Profit (loss) to be appropriated9906€274k€-1.49M▼
Transfer from equity791/2-€1.68M
From reserves792-€1.68M
Transfer to equity691/2€274k€193k▼
To other reserves6921€274k€193k▼
Social balance
Average headcount (FTE)9087165.7168.6▲